SLM Corporation (Sallie Mae)
SLM
#3386
Rank
HK$35.13 B
Marketcap
HK$177.32
Share price
2.07%
Change (1 day)
-11.53%
Change (1 year)

SLM Corporation (Sallie Mae) - 10-Q quarterly report FY


Text size:

QuickLinks -- Click here to rapidly navigate through this document



UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 10-Q

(Mark One)

ýQuarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2004 or

o

Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period from                              to                             .

Commission File Number: 001-13251


SLM CORPORATION
(Exact name of registrant as specified in its charter)

Delaware
(State or other jurisdiction of
incorporation or organization)
 52-2013874
(I.R.S. Employer
Identification No.)

12061 Bluemont Way, Reston, Virginia
(Address of principal executive offices)

 

20190
(Zip Code)

(703) 810-3000
(Registrant's telephone number, including area code)


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

        Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Act).    Yes ý    No o

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

Class
 Outstanding at October 31, 2004
Common Stock, $.20 par value 429,829,137 shares




GLOSSARY

        Listed below are definitions of key terms that are used throughout this document.

Consolidation Loans—Under the FFELP, borrowers with eligible student loans may consolidate them into one note with one lender and convert the variable interest rates on the loans being consolidated into a fixed rate for the life of the loan. The new note is considered a Consolidation Loan. Typically a borrower can consolidate their student loans only once unless the borrower has another eligible loan with which to consolidate with the existing Consolidation Loan. The borrower rate on a Consolidation Loan is fixed for the term of the loan and is set by the weighted-average interest rate of the loans being consolidated, rounded up to the nearest 1/8th of a percent, not to exceed 8.25 percent. In low interest rate environments, Consolidation Loans provide an attractive refinancing opportunity because they allow borrowers to consolidate variable rate loans into a long-term fixed rate loan. Holders of Consolidation Loans are eligible to earn interest under the Special Allowance Payment ("SAP") formula (see definition below).

Consolidation Loan Rebate Fee—All holders of Consolidation Loans are required to pay to the U.S. Department of Education an annual 105 basis point Consolidation Loan Rebate Fee on all outstanding principal and accrued interest balances of Consolidation Loans purchased or originated after October 1, 1993, except for loans for which consolidation applications were received between October 1, 1998 and January 31, 1999, where the Consolidation Loan Rebate Fee is 62 basis points.

Constant Prepayment Rate ("CPR")—A variable in life of loan estimates that measures the rate at which loans in the portfolio pay before their stated maturity. The CPR is directly correlated to the average life of the portfolio.

DOE—The U.S. Department of Education.

Direct Loans—Student loans originated directly by the DOE under the William D. Ford Federal Direct Student Loan Program.

Embedded Floor Income—Embedded Floor Income is Floor Income (see definition below) that is earned on off-balance sheet student loans that are in securitization trusts sponsored by us. At the time of the securitization, the option value of Embedded Fixed Rate Floor Income is included in the initial calculation of the Residual Interest and the gain or loss on sale of the student loans. Embedded Floor Income is also included in the quarterly fair value adjustments of the Residual Interest (see definition below).

Exceptional Performer Designation ("EP")—The EP designation is determined by the DOE in recognition of meeting certain performance standards set by the DOE in servicing FFELP loans. Upon receiving the EP designation, the EP servicer receives 100 percent reimbursement on default claims on federally guaranteed student loans for all loans serviced for a period of at least 270 days before the date of default and will no longer be subject to the two percent Risk Sharing (see definition below) on these loans. The EP servicer is entitled to receive this benefit as long as it remains in compliance with the required servicing standards, which are assessed on an annual and quarterly basis through compliance audits and other criteria.

Fixed Rate Floor Income—We refer to Floor Income associated with student loans whose borrower rate is fixed to term (primarily Consolidation Loans) as Fixed Rate Floor Income.

Floor Income—Our portfolio of FFELP student loans earns interest at the higher of a floating rate based on the Special Allowance Payment or SAP formula (see definition below) set by the DOE and the borrower rate, which is fixed over a period of time. We generally finance our student loan portfolio with floating rate debt over all interest rate levels. In low and/or declining interest rate environments, when the fixed borrower rate is higher than the rate produced by the SAP formula, our student loans earn at a fixed rate while the interest on our floating rate debt continues to decline. In these interest

1



rate environments, we earn additional spread income that we refer to as Floor Income. Depending on the type of the student loan and when it was originated, the borrower rate is either fixed to term or is reset to a market rate each July 1. As a result, for loans where the borrower rate is fixed to term, we may earn Floor Income for an extended period of time, and for those loans where the borrower interest rate is reset annually on July 1, we may earn Floor Income to the next reset date.

        The following example shows the mechanics of Floor Income for a fixed rate Consolidation Loan with a T-bill based SAP spread of 3.10 percent:

Fixed borrower interest rate: 8.25%
SAP spread over 91-day T-bill: (3.10)%
  
 
Floor strike rate1: 5.15%
  
 

1
The interest rate at which the underlying index (Treasury bill or commercial paper) plus the fixed SAP spread equals the fixed borrower rate. Floor Income is earned anytime the interest rate of the underlying index declines below this rate.

Based on this example, if the quarterly average 91-day Treasury bill rate is over 5.15 percent, the holder of the student loan will earn at a floating rate based on the SAP formula, which in this example is a fixed spread to Treasury bills of 3.10 percent. On the other hand, if the quarterly average 91-day Treasury bill is below 5.15 percent, the SAP formula will produce a rate below the fixed borrower rate of 8.25 percent and the loan holder earns at the borrower rate of 8.25 percent. The difference between the fixed borrower rate and the lender's expected yield based on the SAP formula is referred to as Floor Income. Our student loan assets are generally funded with floating rate debt, so when student loans are earning at the fixed borrower rate, declines in interest rates increase Floor Income.

    Graphic Depiction of Floor Income:

    GRAPHIC

FFELP—The Federal Family Education Loan Program, formerly the Guaranteed Student Loan Program.

FDLP—The William D. Ford Federal Direct Student Loan Program.

Floor Income Contracts—We enter into contracts with counterparties under which, in exchange for an upfront fee representing the present value of the Floor Income that we expect to earn on a notional amount of student loans being hedged, we will pay the counterparties the Floor Income earned on that notional amount of student loans over the life of the Floor Income Contract. Specifically, we agree to pay the counterparty the difference, if positive, between the fixed borrower rate less the SAP spread

2



and the average of the applicable interest rate index on that notional amount of student loans for a portion of the estimated life of the student loan. This contract effectively locks in the amount of Floor Income we will earn over the period of the contract. Floor Income Contracts are not considered effective hedges under Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," and each quarter we must record the change in fair value of these contracts through income.

GSE—The Student Loan Marketing Association is a federally chartered government-sponsored enterprise and wholly owned subsidiary of SLM Corporation.

HEA—The Higher Education Act of 1965, as amended.

Managed Basis—We generally analyze the performance of our student loan portfolio on a Managed Basis, under which we view both on-balance sheet student loans and off-balance sheet student loans owned by the securitization trusts as a single portfolio and the related on-balance sheet financings are combined with off-balance sheet debt. When the term Managed is capitalized in this document, it is referring to Managed Basis. All Managed Basis presentations are considered non-GAAP measures of performance.

Offset Fee—We are required to pay to the DOE an annual 30 basis point Offset Fee on the outstanding balance of Stafford and PLUS student loans purchased and held by the GSE after August 10, 1993. The fee does not apply to student loans sold to securitized trusts or to loans held outside of the GSE.

Preferred Channel Originations—Preferred Channel Originations are comprised of: 1) student loans that are originated or serviced on our proprietary platforms, and are committed for sale to Sallie Mae, such that we either own them from inception or acquire them soon after origination, and 2) loans that are originated and serviced on other platforms on behalf of Sallie Mae owned brands and our lending partners, Bank One and JPMorgan Chase, and are committed for sale to Sallie Mae. (See also "RECENT DEVELOPMENTS—Bank One/JPMorgan Chase Merger" for a discussion related to our lender partners.)

Preferred Lender List—To streamline the student loan process, most higher education institutions select a small number of lenders to recommend to their students and parents. This recommended list is referred to as the Preferred Lender List.

Private Education Loans (formerly, "Private Credit Student Loans")—Education loans to students or parents of students that are not guaranteed or reinsured under the FFELP or any other federal student loan program. Private Education Loans include loans for traditional higher education with repayment terms that begin after graduation, similar to the FFELP, and for alternative education, such as career training, that require repayment immediately.

Privatization Act—The Student Loan Marketing Association Reorganization Act of 1996.

Residual Interest—When we securitize student loans, we retain the right to receive cash flows from the student loans sold in excess of amounts needed to pay servicing and other fees and the principal and interest on the bonds backed by the student loans. The Residual Interest is the present value of the future expected cash flows from off-balance sheet student loans in securitized trusts, which includes the present value of Embedded Fixed Rate Floor Income described above. We value the Residual Interest at the time of sale and at each subsequent quarter.

Retained Interest—In our securitizations the Retained Interest includes the Residual Interest plus reserve and other cash accounts that serve as credit enhancements to asset-backed securities issued in our securitizations.

3



Risk Sharing—When a FFELP loan defaults, the federal government guarantees 98 percent of the principal balance plus accrued interest and the holder of the loan must absorb the two percent not guaranteed as a Risk Sharing loss on the loan. FFELP student loans acquired after October 1, 1993 are subject to Risk Sharing on loan default claim payments unless the default results from death, disability or bankruptcy. FFELP loans with an EP designation from the DOE are not subject to Risk Sharing.

Special Allowance Payment ("SAP")—FFELP student loans generally earn interest at the greater of the borrower rate or a floating rate determined by reference to the average of the applicable floating rates (91-day Treasury bill rate or commercial paper) in a calendar quarter, plus a fixed spread that is dependent upon when the loan was originated and the loan's repayment status. If the resulting floating rate exceeds the borrower rate, the DOE pays the difference directly to us. This payment is referred to as the Special Allowance Payment or SAP and the formula used to determine the floating rate is the SAP formula. We refer to the fixed spread to the underlying index as the Special Allowance margin.

Title IV Programs and Title IV Loans—Student loan programs created under Title IV of the HEA, including the FFELP and the FDLP, and student loans originated under those programs, respectively.

Wind-Down—The dissolution of the Student Loan Marketing Association (the "GSE") under the terms of the Privatization Act.

Wind-Down Period—The period during which the Student Loan Marketing Association is dissolved under the terms of the Privatization Act.

Variable Rate Floor Income—For student loans whose borrower interest rate resets annually on July 1, we may earn Floor Income or Embedded Floor Income based on a calculation of the difference between the borrower rate and the then current interest rate. We refer to this as Variable Rate Floor Income because Floor Income is earned only through the next reset date.

4



SLM CORPORATION
FORM 10-Q
INDEX
September 30, 2004

Part I. Financial Information  
Item 1. Financial Statements 6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 32
Item 3. Quantitative and Qualitative Disclosures about Market Risk 77
Item 4. Controls and Procedures 80
Part II. Other Information  
Item 1. Legal Proceedings 81
Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities 82
Item 3. Defaults Upon Senior Securities 82
Item 4. Submission of Matters to a Vote of Security Holders 82
Item 5. Other Information 82
Item 6. Exhibits and Reports on Form 8-K 83
Signatures
 84
Appendix A — Student Loan Marketing Association Consolidated Financial Statements A-1

5



PART I. FINANCIAL INFORMATION

Item 1. Financial Statements


SLM CORPORATION
CONSOLIDATED BALANCE SHEETS
(Dollars and shares in thousands, except per share amounts)

 
 September 30,
2004

 December 31,
2003

 
 (Unaudited)

  
Assets      
Federally insured student loans (net of allowance for losses of $5,222 and $45,993, respectively) $49,496,452 $45,577,073
Private Education Loans (net of allowance for losses of $166,816 and $165,716, respectively)  4,772,372  4,470,156
Academic facilities financings and other loans (net of allowance for losses of $10,786 and $10,052, respectively)  994,754  1,030,907
Investments      
 Trading  158  166
 Available-for-sale  2,966,724  4,370,347
 Other  277,607  677,357
  
 
Total investments  3,244,489  5,047,870
Cash and cash equivalents  4,277,645  1,847,585
Restricted cash and investments  1,831,116  1,105,896
Retained Interest in securitized receivables  2,510,100  2,475,836
Goodwill and acquired intangible assets, net  753,266  592,112
Other assets  3,079,109  2,463,216
  
 
Total assets $70,959,303 $64,610,651
  
 
Liabilities      
Short-term borrowings $4,399,495 $18,735,385
Long-term notes  61,040,160  39,808,174
Other liabilities  2,604,904  3,437,046
  
 
Total liabilities  68,044,559  61,980,605
  
 
Commitments and contingencies      

Minority interest in subsidiary

 

 

14,767

 

 


Stockholders' equity

 

 

 

 

 

 
Preferred stock, Series A, par value $.20 per share, 20,000 shares authorized: 3,300 and 3,300 shares issued, respectively, at stated value of $50 per share  165,000  165,000
Common stock, par value $.20 per share, 1,125,000 shares authorized: 480,469 and 472,643 shares issued, respectively  96,094  94,529
Additional paid-in capital  1,805,129  1,553,240
Accumulated other comprehensive income (net of tax of $262,201 and $229,181, respectively)  486,944  425,621
Retained earnings  1,953,719  941,284
  
 
Stockholders' equity before treasury stock  4,506,886  3,179,674
Common stock held in treasury at cost: 51,255 and 24,965 shares, respectively  1,606,909  549,628
  
 
Total stockholders' equity  2,899,977  2,630,046
  
 
Total liabilities and stockholders' equity $70,959,303 $64,610,651
  
 

See accompanying notes to consolidated financial statements.

6



SLM CORPORATION
CONSOLIDATED STATEMENTS OF INCOME
(Dollars and shares in thousands, except per share amounts)

 
 Quarters ended September 30,
 Nine months ended September 30,
 
 
 2004
 2003
 2004
 2003
 
 
 (Unaudited)

 (Unaudited)

 (Unaudited)

 (Unaudited)

 
Interest income:             
 Federally insured student loans $521,606 $437,275 $1,482,739 $1,367,181 
 Private Education Loans  83,303  81,663  236,505  257,127 
 Academic facilities financings and other loans  18,212  19,050  54,714  58,546 
 Investments, cash and cash equivalents  61,774  39,204  157,765  109,499 
  
 
 
 
 
Total interest income  684,895  577,192  1,931,723  1,792,353 

Interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 
 Short-term debt  35,085  106,366  179,142  300,306 
 Long-term debt  336,867  137,353  785,316  458,188 
  
 
 
 
 
Total interest expense  371,952  243,719  964,458  758,494 
  
 
 
 
 
Net interest income  312,943  333,473  967,265  1,033,859 
Less: provisions for losses  10,930  41,695  79,092  120,689 
  
 
 
 
 
Net interest income after provisions for losses  302,013  291,778  888,173  913,170 
  
 
 
 
 
Other income:             
 Gains on student loan securitizations  63,590  39,454  375,384  659,477 
 Servicing and securitization revenue  158,639  146,174  419,334  534,993 
 Losses on securities, net  (32,887) (1,778) (37,244) (8,674)
 Derivative market value adjustment  73,000  91,041  342,404  (233,317)
 Guarantor servicing fees  33,192  40,323  91,412  100,776 
 Debt management fees  78,795  78,282  228,836  189,780 
 Loss on GSE debt extinguishment  (102,990)   (102,990)  
 Other  91,134  53,362  222,561  168,914 
  
 
 
 
 
Total other income  362,473  446,858  1,539,697  1,411,949 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 
 Salaries and benefits  113,386  110,103  353,138  316,644 
 Other  97,386  74,102  272,562  236,793 
  
 
 
 
 
Total operating expenses  210,772  184,205  625,700  553,437 
  
 
 
 
 
Income before income taxes and cumulative effect of accounting change  453,714  554,431  1,802,170  1,771,682 
Income taxes  97,136  204,514  539,201  632,522 
  
 
 
 
 
Income before cumulative effect of accounting change  356,578  349,917  1,262,969  1,139,160 
Cumulative effect of accounting change    129,971    129,971 
  
 
 
 
 
Net income  356,578  479,888  1,262,969  1,269,131 
Preferred stock dividends  2,875  2,875  8,625  8,625 
  
 
 
 
 
Net income attributable to common stock $353,703 $477,013 $1,254,344 $1,260,506 
  
 
 
 
 
Basic earnings per common share:             
 Before cumulative effect of accounting change $.81 $.77 $2.85 $2.50 
 Cumulative effect of accounting change    .29    .28 
  
 
 
 
 
Basic earnings per common share, after cumulative effect of accounting change $.81 $1.06 $2.85 $2.78 
  
 
 
 
 
Average common shares outstanding  435,764  450,725  439,430  453,139 
  
 
 
 
 
Diluted earnings per common share:             
 Before cumulative effect of accounting change $.80 $.76 $2.80 $2.43 
 Cumulative effect of accounting change    .28    .28 
  
 
 
 
 
Diluted earnings per common share, after cumulative effect of accounting change $.80 $1.04 $2.80 $2.71 
  
 
 
 
 
Average common and common equivalent shares outstanding  444,143  460,647  448,011  465,125 
  
 
 
 
 
Dividends per common share $.19 $.17 $.55 $.42 
  
 
 
 
 

See accompanying notes to consolidated financial statements.

7



SLM CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Dollars in thousands, except share and per share amounts)
(Unaudited)

 
  
 Common Stock Shares
  
  
  
 Accumulated
Other
Comprehensive
Income (Loss)

  
  
  
 
 
 Preferred
Stock
Shares

 Preferred
Stock

 Common
Stock

 Additional
Paid-In
Capital

 Retained
Earnings

 Treasury
Stock

 Total
Stockholders'
Equity

 
 
 Issued
 Treasury
 Outstanding
 
Balance at June 30, 2003 3,300,000 638,983,455 (188,490,732)450,492,723 $165,000 $127,797 $1,359,082 $689,220 $3,386,218 $(3,361,145)$2,366,172 
Comprehensive income:                              
 Net income                      479,888     479,888 
 Other comprehensive income, net of tax:                              
  Change in unrealized gains (losses) on investments, net of tax                   (125,908)       (125,908)
  Change in unrealized gains (losses) on derivatives, net of tax                   5,069        5,069 
                            
 
Comprehensive income                            359,049 
Cash dividends:                              
 Common stock ($.17 per share)                      (75,424)    (75,424)
 Preferred stock ($.87 per share)                      (2,875)    (2,875)
Issuance of common shares   2,294,909 4,289 2,299,198     459  58,317        170  58,946 
Retirement of common stock held in treasury   (170,000,000)170,000,000      (34,000)       (3,032,120) 3,066,120   
Tax benefit related to employee stock option and purchase plans                13,062           13,062 
Premiums on equity forward purchase contracts                12,458           12,458 
Repurchase of common shares:                              
 Open market     (477,200)(477,200)                (18,672) (18,672)
 Equity forwards:                              
  Exercise cost, cash     (1,022,300)(1,022,300)                (42,850) (42,850)
  Market value adjustment                       1,343  1,343 
 Benefit plans     (656,840)(656,840)                (27,225) (27,225)
  
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2003 3,300,000 471,278,364 (20,642,783)450,635,581 $165,000 $94,256 $1,442,919 $568,381 $755,687 $(382,259)$2,643,984 
  
 
 
 
 
 
 
 
 
 
 
 
Balance at June 30, 2004 3,300,000 478,722,527 (39,760,083)438,962,444 $165,000 $95,745 $1,747,284 $355,955 $1,683,563 $(1,126,881)$2,920,666 
Comprehensive income:                              
 Net income                      356,578     356,578 
 Other comprehensive income, net of tax:                              
  Change in unrealized gains (losses) on investments, net of tax                   97,774        97,774 
  Change in unrealized gains (losses) on derivatives, net of tax                   33,215        33,215 
                            
 
Comprehensive income                            487,567 
Cash dividends:                              
 Common stock ($.19 per share)                      (83,547)    (83,547)
 Preferred stock ($.87 per share)                      (2,875)    (2,875)
Issuance of common shares   1,746,074 4,950 1,751,024     349  51,908        205  52,462 
Tax benefit related to employee stock option and purchase plans                5,937           5,937 
Repurchase of common shares:                              
 Open market                             
 Equity forwards:                              
  Exercise cost, cash     (4,740,000)(4,740,000)                (193,195) (193,195)
  Exercise cost, net settlement     (6,661,561)(6,661,561)                (289,512) (289,512)
  Market value adjustment                       6,225  6,225 
 Benefit plans     (98,360)(98,360)                (3,751) (3,751)
  
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2004 3,300,000 480,468,601 (51,255,054)429,213,547 $165,000 $96,094 $1,805,129 $486,944 $1,953,719 $(1,606,909)$2,899,977 
  
 
 
 
 
 
 
 
 
 
 
 

See accompanying notes to consolidated financial statements.

8



SLM CORPORATION
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
(Dollars in thousands, except share and per share amounts)
(Unaudited)

 
  
 Common Stock Shares
  
  
  
 Accumulated
Other
Comprehensive
Income (Loss)

  
  
  
 
 
 Preferred
Stock
Shares

 Preferred
Stock

 Common
Stock

 Additional
Paid-In
Capital

 Retained
Earnings

 Treasury
Stock

 Total
Stockholders'
Equity

 
 
 Issued
 Treasury
 Outstanding
 
Balance at Dec. 31, 2002 3,300,000 624,551,508 (166,812,720)457,738,788 $165,000 $124,910 $1,102,574 $592,760 $2,718,226 $(2,705,520)$1,997,950 
Comprehensive income:                              
 Net income                      1,269,131     1,269,131 
 Other comprehensive income, net of tax:                              
  Change in unrealized gains (losses) on investments, net of tax                   (28,351)       (28,351)
  Change in unrealized gains (losses) on derivatives, net of tax                   4,900        4,900 
  Minimum pension liability adjustment                   (928)       (928)
                            
 
Comprehensive income                            1,244,752 
Cash dividends:                              
 Common stock ($.42 per share)                      (190,925)    (190,925)
 Preferred stock ($2.61 per share)                      (8,625)    (8,625)
Issuance of common shares   10,899,200 85,693 10,984,893     2,181  255,401        3,061  260,643 
Issuance of common shares due to exercise of stock warrants   5,827,656   5,827,656     1,165  39,034           40,199 
Retirement of common stock held in treasury   (170,000,000)170,000,000      (34,000)       (3,032,120) 3,066,120   
Tax benefit related to employee stock option and purchase plans                50,813           50,813 
Premiums on equity forward purchase contracts                (17,361)          (17,361)
Cumulative effect of accounting change                12,458           12,458 
Repurchase of common shares:                              
 Open market     (5,474,590)(5,474,590)                (205,495) (205,495)
 Equity forwards:                              
  Exercise cost, cash     (16,082,300)(16,082,300)                (451,982) (451,982)
  Market value adjustment                       1,343  1,343 
 Benefit plans     (2,358,866)(2,358,866)                (89,786) (89,786)
  
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2003 3,300,000 471,278,364 (20,642,783)450,635,581 $165,000 $94,256 $1,442,919 $568,381 $755,687 $(382,259)$2,643,984 
  
 
 
 
 
 
 
 
 
 
 
 
Balance at December 31, 2003 3,300,000 472,642,996 (24,964,753)447,678,243 $165,000 $94,529 $1,553,240 $425,621 $941,284 $(549,628)$2,630,046 
Comprehensive income:                              
 Net income                      1,262,969     1,262,969 
 Other comprehensive income, net of tax:                              
  Change in unrealized gains (losses) on investments, net of tax                   25,781        25,781 
  Change in unrealized gains (losses) on derivatives, net of tax                   35,900        35,900 
  Minimum pension liability adjustment                   (358)       (358)
                            
 
Comprehensive income                            1,324,292 
Cash dividends:                              
 Common stock ($.55 per share)                      (241,909)    (241,909)
 Preferred stock ($2.61 per share)                      (8,625)    (8,625)
Issuance of common shares   7,825,605 58,078 7,883,683     1,565  215,399        2,252  219,216 
Tax benefit related to employee stock option and purchase plans                36,490           36,490 
Repurchase of common shares:                              
 Open market     (563,500)(563,500)                (21,554) (21,554)
 Equity forwards:                              
  Exercise cost, cash     (18,150,460)(18,150,460)                (643,317) (643,317)
  Exercise cost, net settlement     (6,661,561)(6,661,561)                (289,512) (289,512)
  Market value adjustment                       (66,425) (66,425)
 Benefit plans     (972,858)(972,858)                (38,725) (38,725)
  
 
 
 
 
 
 
 
 
 
 
 
Balance at September 30, 2004 3,300,000 480,468,601 (51,255,054)429,213,547 $165,000 $96,094 $1,805,129 $486,944 $1,953,719 $(1,606,909)$2,899,977 
  
 
 
 
 
 
 
 
 
 
 
 

See accompanying notes to consolidated financial statements.

9



SLM CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)

 
 Nine months ended September 30,
 
 
 2004
 2003
 
 
 (Unaudited)

 (Unaudited)

 
Operating activities       
Net income $1,262,969 $1,269,131 
Adjustments to reconcile net income to net cash (used in) provided by operating activities:       
 Cumulative effect of accounting change    (129,971)
 Gains on student loan securitizations  (375,384) (659,477)
 Losses on securities, net  37,244  8,674 
 Loss on GSE debt extinguishment  102,990   
 Unrealized derivative market value adjustment, excluding equity forwards  (558,387) (222,078)
 Unrealized derivative market value adjustment — equity forwards  (335,271) (113,084)
 Provisions for losses  79,092  120,689 
 Mortgage loans originated  (1,072,098) (1,281,910)
 Proceeds from sales of mortgage loans  904,412  1,221,219 
 (Increase) in restricted cash  (669,030) (134,704)
 (Increase)/decrease in accrued interest receivable  (347,405) 21,078 
 Increase in accrued interest payable  69,093  25,221 
 Decrease in Retained Interest in securitized receivables, net  67,905  21,455 
 Decrease in other assets, goodwill and acquired intangible assets  216,268  153,496 
 (Decrease) in other liabilities  (252,873) (222,782)
  
 
 
Total adjustments  (2,133,444) (1,192,174)
  
 
 
Net cash (used in) provided by operating activities  (870,475) 76,957 
  
 
 

Investing activities

 

 

 

 

 

 

 
Student loans acquired  (17,605,626) (14,684,275)
Loans purchased from securitized trusts (primarily through loan consolidations)  (3,968,953) (4,489,637)
Reduction of student loans:       
 Installment payments  3,844,999  2,913,412 
 Claims and resales  571,774  498,061 
 Proceeds from securitization of student loans treated as sales  12,475,726  12,248,554 
 Proceeds from sales of student loans  470,711   
Academic facilities financings and other loans made  (391,058) (306,517)
Academic facilities financings and other loans repaid  534,946  510,710 
Purchases of available-for-sale securities  (192,762,310) (185,352,094)
Proceeds from sales and maturities of available-for-sale securities  193,993,403  184,093,162 
Purchases of held-to-maturity and other securities  (216,814) (241,373)
Proceeds from maturities of held-to-maturity securities and sales and maturities of other securities  233,683  238,777 
Return of investment from Retained Interest  372,833  220,212 
Purchase of subsidiaries, net of cash acquired  (148,436) (43,507)
  
 
 
Net cash used in investing activities  (2,595,122) (4,394,515)
  
 
 
Financing activities       
Short-term borrowings issued  290,798,033  564,157,806 
Short-term borrowings repaid  (296,886,713) (568,838,673)
Long-term notes issued  10,669,147  17,126,671 
Long-term notes repaid  (13,746,106) (16,123,885)
Borrowings collateralized by loans in trust  17,648,875  9,702,773 
GSE debt extinguishment  (1,852,665)  
Common stock issued  219,216  300,842 
Premiums on equity forward contracts    (17,361)
Common stock repurchased  (703,596) (747,263)
Common dividends paid  (241,909) (190,925)
Preferred dividends paid  (8,625) (8,625)
  
 
 
Net cash provided by financing activities  5,895,657  5,361,360 
  
 
 
Net increase in cash and cash equivalents  2,430,060  1,043,802 
Cash and cash equivalents at beginning of period  1,847,585  462,688 
  
 
 
Cash and cash equivalents at end of period $4,277,645 $1,506,490 
  
 
 
Cash disbursements made for:       
 Interest $787,628 $1,014,287 
  
 
 
 Income taxes $546,843 $528,486 
  
 
 

See accompanying notes to consolidated financial statements.

10



SLM CORPORATION
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information at September 30, 2004 and for the three and nine months ended
September 30, 2004 and 2003 is unaudited)
(Dollars and shares in thousands, except per share amounts, unless otherwise stated)

1.    Significant Accounting Policies

Basis of Presentation

        The accompanying unaudited, consolidated financial statements of SLM Corporation (the "Company") have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair statement of the results for the interim periods have been included. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Operating results for the three and nine months ended September 30, 2004 are not necessarily indicative of the results for the year ending December 31, 2004. These unaudited financial statements should be read in conjunction with the audited financial statements and related notes included in the Company's 2003 Annual Report on Form 10-K.

Privatization Act—GSE Wind-Down Update

        As of September 2004, the Company had substantially completed the Wind-Down of the GSE and, on November 1, 2004, the Company sent notices to the Secretary of Education and the Secretary of the Treasury that it intends to wind-down and dissolve the GSE on December 31, 2004 or as soon as practicable thereafter. On October 28, 2004, as part of the Wind-Down process, the GSE paid a cash dividend of $900 million to the Company.

        On June 30, 2004, the Company purchased FFELP student loans through non-GSE affiliates and as a result, the GSE was required by statute to terminate all such activity. As a result, the GSE is no longer a source of liquidity for the Company's purchase of student loans and the Company's GSE related financing activities will primarily consist of refinancing the remainder of its assets through non-GSE sources. All GSE debt that remains outstanding upon completion of these Wind-Down activities will be defeased through the creation of a fully collateralized trust, consisting of cash or financial instruments backed by the full faith and credit of the U.S. government with cash flows that provide for the interest and principal obligations of the defeased debt. Through September 30, 2004, the Company repurchased approximately $1.7 billion of GSE debt through a tender offer and recorded a loss of $103 million. Also in connection with the Wind-Down, the GSE will no longer issue short-term floating rate notes, but will continue to issue other short-term debt, as necessary, until all current GSE assets are refinanced. At September 30, 2004, the GSE had $4.7 billion in assets remaining, primarily consisting of cash and investments. The GSE has no student loans remaining on its balance sheet.

Reclassifications

        Certain reclassifications have been made to the balances as of and for the three and nine months ended September 30, 2003 to be consistent with classifications adopted for 2004.

11



Reclassifications of Realized Derivative Transactions

        In addition to unrealized gains and losses, the Financial Accounting Standards Board's (the "FASB's") Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," requires net settlement income/expense on derivatives and realized gains/losses related to derivative dispositions (collectively referred to as "realized derivative transactions") that do not qualify as hedges under SFAS No. 133 to be recorded in a separate income statement line item below net interest income. The table below summarizes the reclassification of the realized derivative transactions for the three and nine months ended September 30, 2003.

(Dollars in millions)

 Three months ended
September 30, 2003

 Nine months ended
September 30, 2003

 
Reclassification of realized derivative transactions to derivative market value adjustment:       
Net settlement expense on Floor Income Contracts reclassified from student loan income $(93)$(308)
Net settlement expense on Floor Income Contracts reclassified from servicing and securitization revenue  (56) (138)
Net settlement income on interest rate swaps reclassified from interest expense  10  32 
Net settlement expense on interest rate swaps reclassified from servicing and securitization revenue  (16) (48)
Realized gain/loss on closed Eurodollar futures contracts and terminated derivative contracts reclassified from other income  (4) (106)
  
 
 
Total reclassifications to the derivative market value adjustment  (159) (568)
Add: Unrealized derivative market value adjustment  250  335 
  
 
 
Derivative market value adjustment as reported $91 $(233)
  
 
 

Recently Proposed Accounting Pronouncements

        In September 2004, the Emerging Issues Task Force (the "Task Force" or the "EITF") reached a consensus on EITF Issue No. 04-8, "The Effect of Contingently Convertible Debt on Diluted Earnings per Share" ("EITF No. 04-8"), which addresses the timing of the inclusion of the dilutive effect of contingently convertible debt instruments ("Co-Cos") in diluted earnings per share. Co-Cos are generally convertible into the common shares of the issuer after the common stock share price exceeds a predetermined threshold for a specified time period, generally referred to as the market price trigger. EITF No. 04-8 requires the shares underlying the Co-Cos be included in diluted earnings per share computations regardless of whether the market price trigger has been met using the "if-converted" accounting method. EITF No. 04-8 is effective for reporting periods ending after December 15, 2004 with retroactive restatement to all required reporting periods. As a result, the Company will include the common shares underlying its Co-Cos in its diluted earnings per share computations for reporting periods ending after December 15, 2004 and will retroactively restate all required reporting periods at

12



such time. The Company is currently evaluating the impact of EITF No. 04-8 on its consolidated financial statements as it relates to the Company's $2 billion Co-Cos issued in May 2003. The Company believes, however, that no investor would elect to convert this security into common stock when the conversion price is greater than the market price of the common stock.

        In March 2004, the EITF reached a consensus on EITF Issue No. 03-1, "The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments" ("EITF No. 03-1"). EITF No. 03-1 provides guidance for determining the meaning of "other-than-temporarily impaired" and its application to certain debt and equity securities within the scope of SFAS No. 115, "Accounting for Certain Investments in Debt and Equity Securities," and investments accounted for under the cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the Company can assert and demonstrate its intention to hold the security for a period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment which may include maturity. This issue also requires disclosures assessing the ability and intent to hold investments in instances in which an investor determines that an investment with a fair value less than cost is not other-than-temporarily impaired. To date, the Company has not recorded any impairment related to this pronouncement.

        On September 30, 2004, the FASB decided to delay the effective date for the measurement and recognition guidance contained in EITF No. 03-1. This delay does not suspend the requirement to recognize other-than-temporary impairments as required by existing authoritative literature. The disclosure guidance in EITF No. 03-1 was not delayed. The Company is monitoring the outcome of the reconsideration of EITF No. 03-1.

        In December 2003, the Accounting Standards Executive Committee ("AcSEC") of the American Institute of Certified Public Accountants issued Statement of Position ("SOP") No. 03-3, "Accounting for Certain Loans or Debt Securities Acquired in a Transfer" ("SOP No. 03-3"). SOP No. 03-3 applies to acquired loans and debt securities where there has been evidence of deterioration in credit quality at the date of purchase and for which it is probable that the investor will not be able to collect all contractually required payments. It addresses the accounting for differences between the contractual cash flows of acquired loans and the cash flows expected to be collected from an investor's initial investment in loans acquired in a transfer if those differences are attributable, at least in part, to credit quality.

        SOP No. 03-3 requires purchased loans and debt securities within its scope to be initially recorded at fair value and prohibits the recording of a valuation allowance at the date of purchase. It limits the yield that may be accreted as interest income on such loans to the excess of an investor's estimate of undiscounted expected principal, interest and other cash flows from the loan over the investor's initial investment in the loan. Subsequent increases in estimated future cash flows to be collected would be recognized prospectively in interest income through a yield adjustment over the remaining life of the loan. Decreases in estimated future cash flows to be collected would be recognized as an impairment expense or valuation allowance. SOP No. 03-3 primarily applies prospectively to loans acquired in fiscal

13



years beginning after December 15, 2004. The Company is currently evaluating the effect of the adoption of SOP No. 03-3 on its consolidated financial statements.

Stock-Based Compensation

        The Company accounts for its employee stock options under the intrinsic value method of accounting as prescribed by Accounting Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to Employees." Accordingly, the Company does not recognize compensation expense unless the exercise price of its employee stock options is less than the market price of the underlying stock on the date of grant. The Company grants all of its options at the fair market value of the underlying stock on the date of grant. Consequently, the Company has not recorded such expense in the periods presented. On March 31, 2004, the FASB issued its exposure draft, "Share-Based Payment, an amendment of FASB Statements No. 123 and 95," that addresses accounting for equity based compensation arrangements. The proposed statement would eliminate the ability to account for share-based compensation transactions using APB Opinion No. 25, and replace some of the existing requirements under SFAS No. 123, "Accounting for Stock-Based Compensation." The proposed statement would require that such arrangements are accounted for using a fair-value-based method of accounting and the related cost expensed over the corresponding service period. The FASB intends to issue the final statement by year-end 2004 which would be effective for interim or annual periods beginning after June 15, 2005.

        The fair values for the options granted in the three and nine months ended September 30, 2004 and 2003 were estimated at the date of grant using a Black-Scholes option pricing model, with the following weighted average assumptions:

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
 
 2004
 2003
 2004
 2003
 
Risk free interest rate 2.97%2.79%2.58%2.33%
Expected volatility 17.92%24.33%16.18%25.14%
Expected dividend rate 1.71%1.72%1.68%1.08%
Expected life of the option (in years) 3 years 3 years 3 years 3 years 

        For pro forma compensation expense calculations, options that have vesting periods tied to the Company's stock price are assumed to vest ratably over the three-year historical vesting period or when the options vest, whichever occurs first.

        The following table summarizes pro forma disclosures for the three and nine months ended September 30, 2004 and 2003, as if the Company had accounted for employee and Board of Directors

14



stock options granted subsequent to December 31, 1994 under the fair market value method as set forth in SFAS No. 123.

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
 
 2004
 2003
 2004
 2003
 
Net income attributable to common stock $353,703 $477,013 $1,254,344 $1,260,506 
Less: Total stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects  (9,381) (14,722) (32,460) (73,353)
  
 
 
 
 
Pro forma net income attributable to common stock $344,322 $462,291 $1,221,884 $1,187,153 
  
 
 
 
 
Basic earnings per common share, after cumulative effect of accounting change $.81 $1.06 $2.85 $2.78 
  
 
 
 
 
Pro forma basic earnings per common share, after cumulative effect of accounting change $.79 $1.03 $2.78 $2.62 
  
 
 
 
 
Diluted earnings per common share, after cumulative effect of accounting change $.80 $1.04 $2.80 $2.71 
  
 
 
 
 
Pro forma diluted earnings per common share, after cumulative effect of accounting change $.78 $1.00 $2.73 $2.55 
  
 
 
 
 

        The decrease in the pro forma stock-based compensation expense is due to lower stock option grants in 2003 and 2004 versus 2002 and 2001, and to lower expected volatility in the Company's common stock share price, which lowered the valuation of the 2004 stock option grants.

2.    Allowance for Student Loan Losses

        The provisions for student loan losses represent the periodic expense of maintaining an allowance sufficient to absorb losses, net of recoveries, inherent in the student loan portfolios. The evaluation of the provisions for student loan losses is inherently subjective as it requires material estimates that may be susceptible to significant changes. The Company believes that the allowance for student loan losses is adequate to cover probable losses in the student loan portfolios.

15



        The following table summarizes changes in the allowance for student loan losses for both the Private Education Loan and federally insured student loan portfolios for the three and nine months ended September 30, 2004 and 2003.

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
 
 2004
 2003
 2004
 2003
 
Balance at beginning of period $197,159 $220,641 $211,709 $230,684 
Additions             
 Provisions for student loan losses  39,921  39,780  103,995  116,935 
 Recoveries  3,729  3,574  9,891  10,042 
Deductions             
 Reductions for student loan sales and securitizations  (4,056) (5,478) (35,887) (65,050)
 Charge-offs  (33,661) (23,601) (86,265) (64,561)
 Reduction in federal Risk Sharing allowance/provision for EP designation  (31,595)   (31,595)  
Other  541    190  6,866 
  
 
 
 
 
Balance at end of period $172,038 $234,916 $172,038 $234,916 
  
 
 
 
 

        In addition to the provisions for student loan losses, provisions for losses on other Company loans totaled $3 million and $2 million for the three months ended September 30, 2004 and 2003, respectively, and $7 million and $4 million for the nine months ended September 30, 2004 and 2003, respectively.

Allowance for FFELP Student Loan Losses

        Effective for a renewable one year period beginning on October 19, 2004, Sallie Mae Servicing, the Company's student loan servicing division was designated as an Exceptional Performer ("EP") by the U.S. Department of Education ("DOE") in recognition of meeting certain performance standards set by the DOE in servicing FFELP loans. As a result of this designation, the Company will receive 100 percent reimbursement on default claims on federally guaranteed student loans that were serviced by Sallie Mae Servicing for a period of at least 270 days before the date of default and will no longer be subject to the two percent Risk Sharing on these loans. The Company is entitled to receive this benefit as long as the Company remains in compliance with the required servicing standards, which are assessed on an annual and quarterly basis through compliance audits and other criteria. The EP designation applies to all FFELP loans that are serviced by the Company as well as default claims on federally guaranteed student loans that the Company owns but are serviced by other service providers with the EP designation. At September 30, 2004, approximately 98 percent of the Company's federally insured loans are no longer subject to Risk Sharing. As a result of this designation, the Company has reduced the balance in the Risk Sharing allowance for loan losses by $32 million with an equal reduction in the third quarter provision for loan losses.

16



Allowance for Private Education Loan Losses

        The allowance for Private Education Loan losses is an estimate of losses in the portfolio at the balance sheet date that will be charged off in subsequent periods. The Company estimates its losses by analyzing historical data from its Private Education Loan portfolios, extrapolating FFELP loan loss data, and considering current trends and relevant industry information. As the Company's Private Education Loan portfolios continue to mature, more reliance is placed on its own historical charge-off and recovery data. The Company uses this data in internally developed models to estimate losses, net of subsequent collections, projected to occur in the Private Education Loan portfolios.

        The following table summarizes changes in the allowance for Private Education Loan losses for the three months and nine months ended September 30, 2004 and 2003.

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
(Dollars in millions)

 
 2004
 2003
 2004
 2003
 
Allowance at beginning of period $155 $160 $166 $181 
Provision for loan losses  40  27  100  82 
Other    14    21 
Charge-offs  (32) (21) (81) (58)
Recoveries  4  3  10  8 
  
 
 
 
 
Net charge-offs  (28) (18) (71) (50)
  
 
 
 
 
Balance before securitization of Private Education Loans  167  183  195  234 
Reduction for securitization of Private Education Loans      (28) (51)
  
 
 
 
 
Allowance at end of period $167 $183 $167 $183 
  
 
 
 
 
Net charge-offs as a percentage of average loans in repayment (annualized)  4.89% 3.03% 3.97% 2.45%
Allowance as a percentage of the ending total loan balance  3.38% 3.51% 3.38% 3.51%
Allowance as a percentage of ending loans in repayment  7.16% 7.35% 7.16% 7.35%
Allowance coverage of net charge-offs (annualized)  1.51  2.47  1.74  2.75 
Average total loans $4,401 $4,821 $4,640 $5,206 
Ending total loans $4,939 $5,207 $4,939 $5,207 
Average loans in repayment $2,264 $2,445 $2,407 $2,713 
Ending loans in repayment $2,328 $2,487 $2,328 $2,487 

17


Delinquencies

        The table below presents the Company's Private Education Loan delinquency trends as of September 30, 2004 and 2003. Forbearances and delinquencies result in increased servicing and collection costs and have the potential to adversely impact earnings if the account charges off.

 
 September 30,
 
 
 2004
 2003
 
(Dollars in millions)

 
 Balance
 %
 Balance
 %
 
Loans in-school/grace/deferment(1) $2,438   $2,433   
Loans in forbearance(2)  173    287   
 Loans in repayment and percentage of each status:           
 Loans current  2,051 88.1% 2,232 89.7%
 Loans delinquent 30-59 days(3)  94 4.0  106 4.3 
 Loans delinquent 60-89 days  63 2.7  59 2.4 
 Loans delinquent 90 days or greater  120 5.2  90 3.6 
  
 
 
 
 
 Total Private Education Loans in repayment  2,328 100.0% 2,487 100.0%
  
 
 
 
 
Total Private Education Loans  4,939    5,207   
Private Education Loan allowance for losses  (167)   (183)  
  
   
   
Private Education Loans, net $4,772   $5,024   
  
   
   
Percentage of Private Education Loans in repayment  47.1%   47.8%  
  
   
   
Delinquencies as a percentage of Private Education Loans in repayment  11.9%   10.3%  
  
   
   

(1)
Loans for borrowers who still may be attending school or engaging in other permitted educational activities and are not yet required to make payments on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

(2)
Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, consistent with the established loan program servicing policies and procedures.

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

18


3.    Student Loan Securitization

Changes in Accounting Estimates Affecting the Residual Interest in Securitized Loans

        The Company updated certain assumptions during the third quarter of 2004 that it uses in the valuation of the Residual Interest. The following are the significant assumption changes that were made:

 
 As of September 30,
2004

 As of December 31,
2003

FFELP Stafford CPR 20% – 2004/2005 20% – 2004
  15% – 2006 15% – 2005
  6% – thereafter 6% – thereafter
FFELP expected credit losses (as a % of securitized loan balance outstanding) 0% .17%

        The FFELP Stafford CPR assumption was increased to account for the continued high levels of Consolidation Loan activity. The Company lowered its assumption of expected FFELP credit losses to zero percent to reflect the effect of the EP designation on Sallie Mae serviced FFELP loans in the trusts. The EP designation is discussed in more detail above in "Allowance for FFELP Student Loan Losses." In total, the change in the fair value of the Company's Residual Interests due to all assumption changes as of September 30, 2004 when compared to prior assumptions, was a decrease of $11 million.

19



        Key assumptions used in estimating the fair value of Residual Interests at the date of securitization for securitization transactions that qualified as sales during the three and nine months ended September 30, 2004 and 2003 were as follows:

 
 Three months ended September 30,
 
 2004
 2003
 
 FFELP
Stafford

 Consolidation(1)
 Private
Credit(1)

 FFELP
Stafford

 Consolidation(1)
 Private
Credit(1)

Prepayment speed **   9% 
Weighted-average life (in years) 4.1   4.6  
Expected credit losses (% of principal securitized) .06%  .51% 
Residual cash flows discounted at (weighted average) 12%  12% 
 
 
Nine months ended September 30,

 
 
 2004
 2003
 
 
 FFELP
Stafford

 Consolidation(1)
 Private
Credit(1)

 FFELP
Stafford

 Consolidation(1)
 Private
Credit(1)

 
Prepayment speed **  6%9%7%6%
Weighted-average life (in years) 4.2  7.2 4.6 8.0 6.5 
Expected credit losses (% of principal securitized) .12% 4.72%.52%.75%3.96%
Residual cash flows discounted at (weighted average) 12% 12%12%6%12%

(1)
No securitizations in the period, or such securitizations did not qualify for sale treatment.
**
As previously discussed, the Company updated certain assumptions used to value the Residual Interest during the third quarter 2004. As a result, securitizations through August 2004 used a CPR of 20 percent for 2004, 15 percent for 2005, and 6 percent thereafter. Securitizations in September 2004 used a CPR of 20 percent for 2004 through 2005, 15 percent for 2006 and 6 percent thereafter.

20


Securitization Activity

        The Company actively securitizes its student loan assets, and for transactions qualifying as sales, retains a Residual Interest, servicing rights and in some cases, reserve and other cash accounts, all of which are referred to as the Company's Retained Interest in securitized receivables.

        The following table summarizes the Company's securitization activity for the three and nine months ended September 30, 2004 and 2003. Those securitizations listed as sales are off-balance sheet transactions and those listed as financings remain on-balance sheet.

 
 Three months ended September 30,
 
 
 2004
 2003
 
(Dollars in millions)

 No. of
Transactions

 Amount
Securitized

 Pre-Tax
Gain

 Gain
%

 No. of
Transactions

 Amount
Securitized

 Pre-Tax
Gain

 Gain
%

 
Sales:                     
FFELP Stafford/PLUS loans 2 $4,500 $64 1.4%2 $3,511 $40 1.1%
Consolidation Loans             
Private Education Loans             
  
 
 
 
 
 
 
 
 
Total securitizations—sales 2  4,500 $64 1.4%2  3,511 $40 1.1%
       
 
      
 
 
Financings:                     
Asset-backed commercial paper(1)                 
Consolidation Loans(2) 1  2,210      2  5,513      
  
 
      
 
      
Total securitizations—financings 1  2,210      2  5,513      
  
 
      
 
      
Total securitizations 3 $6,710      4 $9,024      
  
 
      
 
      
 
 
Nine months ended September 30,

 
 
 2004
 2003
 
(Dollars in millions)

 No. of
Transactions

 Amount
Securitized

 Pre-Tax
Gain

 Gain
%

 No. of
Transactions

 Amount
Securitized

 Pre-Tax
Gain

 Gain
%

 
Sales:                     
FFELP Stafford/PLUS loans 4 $10,002 $134 1.3%4 $5,772 $72 1.3%
Consolidation Loans       2  4,256  434 10.2 
Private Education Loans 2  2,535  241 9.5 2  2,253  153 6.8 
  
 
 
 
 
 
 
 
 
Total securitizations—sales 6  12,537 $375 3.0%8  12,281 $659 5.4%
       
 
      
 
 
Financings:                     
Asset-backed commercial paper(1) 1  4,186              
Consolidation Loans(2) 5  13,224      4  9,825      
  
 
      
 
      
Total securitizations—financings 6  17,410      4  9,825      
  
 
      
 
      
Total securitizations 12 $29,947      12 $22,106      
  
 
      
 
      

(1)
The asset-backed commercial paper program is a revolving 364-day multi-seller conduit that allows the Company to borrow up to $5 billion with annual extensions. The Company may purchase loans out of this trust at its discretion, and as a result, the trust is not a qualifying special purpose entity ("QSPE") and the securitization was accounted for on-balance sheet as a Variable Interest Entity ("VIE").

(2)
In certain Consolidation Loan securitization structures, the Company holds rights that can affect the remarketing of the bonds that are not significantly limited and as a result, these securitizations did not qualify as QSPEs. Accordingly, they are accounted for on-balance sheet as VIEs.

21


        The following table summarizes the fair value of the Company's Retained Interests along with the underlying student loans that relate to those securitizations that were treated as sales.

 
 As of September 30, 2004
 As of December 31, 2003
(Dollars in millions)

 Retained
Interest
Fair Value

 Underlying
Securitized
Loan
Balance

 Retained
Interest
Fair Value

 Underlying
Securitized
Loan
Balance

FFELP Stafford/PLUS loans $1,125 $29,869 $1,023 $26,420
Consolidation Loans  740  7,548  994  8,076
Private Education Loans  645  6,316  459  3,983
  
 
 
 
 Total(1)(2)(3) $2,510 $43,733 $2,476 $38,479
  
 
 
 

(1)
Unrealized gains (pre-tax) included in accumulated other comprehensive income related to the Retained Interests totaled $544 million and $443 million as of September 30, 2004 and December 31, 2003, respectively.

(2)
Includes $549 million and $727 million related to the fair value of the Embedded Floor Income as of September 30, 2004 and December 31, 2003.

(3)
The Company recorded $61 million and $20 million of impairment related to the Retained Interests for the nine months ended September 30, 2004 and 2003, respectively. These impairment charges are recorded as a loss and are included as a reduction to securitization revenue. The impairment charge for 2004 is primarily the result of (a) FFELP Stafford loans continuing to consolidate at levels faster than projected resulting in $28 million of impairment and (b) rising interest rates during the second quarter 2004 which decreased the value of the Floor Income component of the Company's Retained Interest resulting in $33 million of impairment. Impairment for 2003 was primarily due to FFELP Stafford loans prepaying faster than projected.

        In addition to student loans in off-balance sheet trusts, the Company had $30 billion and $16 billion of securitized student loans outstanding (face amount) as of September 30, 2004 and December 31, 2003, respectively, in on-balance sheet securitization trusts.

22



4.    Common Stock

        The following table summarizes the Company's common share repurchase and equity forward activity for the three and nine months ended September 30, 2004 and 2003.

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
(Common shares in millions)

 
 2004
 2003
 2004
 2003
 
Common shares repurchased:             
 Open market    .5  .5  5.5 
 Equity forwards(1)  11.4  1.0  24.8  16.1 
 Benefit plans  .1  .7  1.0  2.3 
  
 
 
 
 
 Total shares repurchased  11.5  2.2  26.3  23.9 
  
 
 
 
 
 Average purchase price per share $38.91 $40.53 $36.21 $31.19 
  
 
 
 
 
Common shares issued  1.8  2.3  7.9  16.8 
  
 
 
 
 
Equity forward contracts:             
 Outstanding at beginning of period  47.2  33.1  43.5  28.7 
 New contracts  12.3  8.1  29.4  27.6 
 Exercises(1)  (11.4) (1.0) (24.8) (16.1)
  
 
 
 
 
Outstanding at end of period  48.1  40.2  48.1  40.2 
  
 
 
 
 
Board of Director authority remaining at end of period  8.4  47.0  8.4  47.0 
  
 
 
 
 

(1)
During September 2004, the Company accelerated equity forward contracts covering 53.4 million shares of its common stock. The Company net settled these contracts by receiving 6.7 million shares which equaled the intrinsic value of the equity forward contracts that were accelerated. Simultaneously, with the acceleration of these equity forward contracts, the Company entered into new equity forward contracts with the same counterparties covering 46.7 million shares of its common stock. The purchase prices related to these new equity forward contracts were the current market prices of the Company's stock when such contracts were entered into. The net reduction of equity forward contracts outstanding from this transaction of 6.7 million shares is shown net in the "exercises" row of the table.

        In October 2004, the Board of Directors voted to authorize the repurchase of up to an additional 30 million shares of the Company's common stock, in addition to the remaining authority at September 30, 2004.

        As of September 30, 2004, the expiration dates and purchase prices for outstanding equity forward contracts were as follows:

Year of maturity

 Outstanding
contracts

 Range of
purchase prices

 Average
purchase
price

 
 (in millions)

  
  
2006 11.1 $39.74 – $43.75 $43.16
2007 12.0   43.24 –  43.75  43.47
2008 9.1   43.48 –  43.75  43.56
2009 15.9   43.24 –  44.33  43.59
  
   
  48.1   $43.46
  
   

        The closing price of the Company's common stock on September 30, 2004 was $44.60.

23



Earnings per Share

        Basic earnings per common share ("basic EPS") are calculated using the weighted average number of shares of common stock outstanding during each period. Diluted earnings per common share ("diluted EPS") reflect the potential dilutive effect of additional common shares that are issuable upon exercise of outstanding stock options, warrants, deferred compensation and shares held in the Employee Stock Purchase Plan ("ESPP"), determined by the treasury stock method, and equity forwards, determined by the reverse treasury stock method.

        The following table reflects basic and diluted EPS for the three and nine months ended September 30, 2004 and 2003.

 
 Net Income
Attributable to
Common Stock

 Average
Shares

 Earnings
per Share

 
Three months ended September 30, 2004         
Basic EPS, after cumulative effect of accounting change $353,703 435,764 $.81 
Dilutive effect of stock options, equity forwards, deferred compensation, and ESPP shares   8,379  (.01)
  
 
 
 
Diluted EPS, after cumulative effect of accounting change $353,703 444,143 $.80 
  
 
 
 

Three months ended September 30, 2003

 

 

 

 

 

 

 

 

 
Basic EPS, after cumulative effect of accounting change $477,013 450,725 $1.06 
Dilutive effect of stock options, warrants, equity forwards, deferred compensation, and ESPP shares   9,922  (.02)
  
 
 
 
Diluted EPS, after cumulative effect of accounting change $477,013 460,647 $1.04 
  
 
 
 

 

 

Net Income
Attributable to
Common Stock


 

Average
Shares


 

Earnings
per Share


 
Nine months ended September 30, 2004         
Basic EPS, after cumulative effect of accounting change $1,254,344 439,430 $2.85 
Dilutive effect of stock options, equity forwards, deferred compensation, and ESPP shares   8,581  (.05)
  
 
 
 
Diluted EPS, after cumulative effect of accounting change $1,254,344 448,011 $2.80 
  
 
 
 

Nine months ended September 30, 2003

 

 

 

 

 

 

 

 

 
Basic EPS, after cumulative effect of accounting change $1,260,506 453,139 $2.78 
Dilutive effect of stock options, warrants, equity forwards, deferred compensation, and ESPP shares   11,986  (.07)
  
 
 
 
Diluted EPS, after cumulative effect of accounting change $1,260,506 465,125 $2.71 
  
 
 
 

        At September 30, 2004, the Company had $2 billion Co-Cos outstanding, that are convertible, under certain conditions, into shares of SLM common stock at an initial conversion price of $65.98. The investors generally can only convert the debentures if the Company's common stock has appreciated to 130 percent of the conversion price for a prescribed period, or the Company calls the debentures. Diluted EPS for all periods presented excludes the potential dilutive effect of the Company's outstanding Co-Cos for the three and nine months ended September 30, 2004 and 2003.

24



EITF No. 04-8 will require the shares underlying the Co-Cos to be included in diluted EPS, effective for reporting periods ending after December 15, 2004 with retroactive restatement to all required reporting periods (see Note 1, "Significant Accounting Policies—Recently Proposed Accounting Pronouncements").

        In July 2003, the Board of Directors voted to retire 170 million shares of common stock held in treasury, effective in September 2003. Based on an average price of $18.04 per share, this retirement decreased the balance in treasury stock by $3.1 billion, with corresponding decreases of $34 million in common stock and $3.1 billion in retained earnings.

5.    Derivative Financial Instruments

Summary of Derivative Financial Statement Impact

        The following tables summarize the fair values and notional amounts or number of contracts of all derivative instruments at September 30, 2004 and December 31, 2003, and their impact on other comprehensive income and earnings for the three and nine months ended September 30, 2004 and 2003. At September 30, 2004 and December 31, 2003, $742 million and $158 million (fair value), respectively, of available-for-sale investment securities and $148 million and $31 million, respectively, of cash were pledged as collateral against these derivative instruments.

 
 Cash Flow
 Fair Value
 Trading
 Total
 
 
 September 30,
2004

 December 31,
2003

 September 30,
2004

 December 31,
2003

 September 30,
2004

 December 31,
2003

 September 30,
2004

 December 31,
2003

 
(Dollars in millions)                         
Fair Values                         
Interest rate swaps $7 $(4)$(139)$(182)$(111)$(133)$(243)$(319)
Floor/Cap contracts          (761) (1,168) (761) (1,168)
Futures  (1) (76)     (3) (40) (4) (116)
Equity forwards          47  48  47  48 
Cross currency interest
rate swaps
      379  281      379  281 
  
 
 
 
 
 
 
 
 
Total $6 $(80)$240 $99 $(828)$(1,293)$(582)$(1,274)
  
 
 
 
 
 
 
 
 
(Dollars in billions)                         
Notional Values                         
Interest rate swaps $5.6 $1.6 $13.1 $16.8 $80.3 $74.2 $99.0 $92.6 
Floor/Cap contracts          36.0  34.1  36.0  34.1 
Futures  .8  8.2      10.2  23.1  11.0  31.3 
Cross currency interest
rate swaps
      12.5  4.1      12.5  4.1 
Other(1)          2.0  2.0  2.0  2.0 
  
 
 
 
 
 
 
 
 
Total $6.4 $9.8 $25.6 $20.9 $128.5 $133.4 $160.5 $164.1 
  
 
 
 
 
 
 
 
 
(Shares in millions)                         
Contracts                         
Equity forwards          48.1  43.5  48.1  43.5 
  
 
 
 
 
 
 
 
 

(1)
"Other" consists of an embedded derivative bifurcated from the convertible debenture issuance that relates primarily to certain contingent interest and conversion features of the debt. The embedded derivative has had zero fair value since inception.

25


 
 Three months ended September 30,
 
 
 Cash Flow
 Fair Value
 Trading
 Total
 
(Dollars in millions)

 
 2004
 2003
 2004
 2003
 2004
 2003
 2004
 2003
 
Changes to accumulated other comprehensive income,
net of tax
                         
Hedge ineffectiveness reclassified to earnings $5 $ $ $ $ $ $5 $ 
Change in fair value to cash flow hedges  17  2          17  2 
Amortization of effective hedges(1)  10  3          10  3 
Discontinued Hedges  1            1   
  
 
 
 
 
 
 
 
 
Change in accumulated other comprehensive income, net $33 $5 $ $ $ $ $33 $5 
  
 
 
 
 
 
 
 
 
Earnings Summary                         
Amortization of closed futures contracts' gains/losses in interest expense(2) $(15)$(5)$ $ $ $ $(15)$(5)
Recognition of futures losses related to tendered debt  (8)           (8)  
Derivative market value adjustment—Realized(3)          (154) (159) (154) (159)
Derivative market value adjustment—Unrealized      (1)(4)   228  250  227  250 
  
 
 
 
 
 
 
 
 
Total earnings impact $(23)$(5)$(1)$ $74 $91 $50 $86 
  
 
 
 
 
 
 
 
 
 
 
Nine months ended September 30,

 
 
 Cash Flow
 Fair Value
 Trading
 Total
 
(Dollars in millions)

 
 2004
 2003
 2004
 2003
 2004
 2003
 2004
 2003
 
Changes to accumulated other comprehensive income,
net of tax
                         
Hedge ineffectiveness reclassified to earnings $8 $(1)$ $ $ $ $8 $(1)
Change in fair value to cash flow hedges  10  (11)         10  (11)
Amortization of effective hedges(1)  17  12          17  12 
Discontinued hedges  1  5          1  5 
  
 
 
 
 
 
 
 
 
Change in accumulated other comprehensive income, net $36 $5 $ $ $ $ $36 $5 
  
 
 
 
 
 
 
 
 
Earnings Summary                         
Amortization of closed futures contracts' gains/losses in interest expense(2) $(26)$(19)$ $ $ $ $(26)$(19)
Recognition of futures losses related to tendered debt  (8)           (8)  
Derivative market value adjustment—Realized(3)  (4) (7)     (547) (561) (551) (568)
Derivative market value adjustment—Unrealized    1(4) (4)(4) 4(4) 897  330  893  335 
  
 
 
 
 
 
 
 
 
Total earnings impact $(38)$(25)$(4)$4 $350 $(231)$308 $(252)
  
 
 
 
 
 
 
 
 

(1)
The Company expects to amortize $30 million of after-tax net losses from accumulated other comprehensive income to earnings during the next 12 months related to closed futures contracts that were hedging debt instruments that were outstanding after September 30, 2004.

(2)
For futures contracts that qualify as SFAS No. 133 hedges where the hedged transaction occurs.

(3)
Includes net settlement income/expense and realized gains and losses related to trading derivatives and ineffectiveness related to cash flow hedges.

(4)
The change in fair value of cash flow and fair value hedges recorded through earnings represents amounts related to ineffectiveness.

26


6.    Pension Plans

      Under the Company's qualified and supplemental pension plans for eligible employees (the "Pension Plans"), participants accrue benefits under a cash balance formula. Under the formula, each participant has an account, for record keeping purposes only, to which credits are allocated each payroll period based on a percentage of the participant's compensation for the current pay period. The applicable percentage is determined by the participant's number of years of service with the Company. If an individual participated in the Company's prior pension plan as of September 30, 1999 and met certain age and service criteria, the participant ("grandfathered participant") will receive the greater of the benefits calculated under the prior plans, which uses a final average pay plan method, or the current Pension Plans under the cash balance formula.

        Effective July 1, 2004, the Pension Plans were frozen with respect to new entrants and participants with less than five years of service. No further benefits will accrue with respect to such participants under the Pension Plans, other than interest accruals on cash balance accounts. Accordingly, at July 1, 2004, the Company recorded a net curtailment gain of $4.5 million. Over the next five years, the Pension Plans will be frozen with respect to additional participants based on years of service. Employees as of June 30, 2004 who have five to nine years of service will continue to accrue benefits under the Pension Plans until June 30, 2006, while employees as of June 30, 2004 who have ten or more years of service will continue to accrue benefits under the Pension Plans through June 30, 2009. In response to this change in the Company's pension benefits, the Company increased the employer contribution in its defined contribution plan. Management believes that the net benefit from these changes in Pension Plans will mitigate projected increases in health plan costs.

Components of Net Periodic Pension Cost

        Net periodic pension cost for the Company's Pension Plans and the Board of Directors supplemental pension plan, which was frozen in 1995, for the three and nine months ended September 30, 2004 and 2003 included the following components:

 
 Three months ended
September 30,

 Nine months ended
September 30,

 
 
 2004
 2003
 2004
 2003
 
Service cost—benefits earned during the period $2,287 $2,776 $8,574 $8,327 
Interest cost on project benefit obligations  2,797  2,587  8,426  7,762 
Expected return on plan assets  (3,994) (3,208) (11,679) (9,624)
Net amortization and deferral  (309) (165) (1,067) (495)
  
 
 
 
 
Net periodic pension cost  781  1,990  4,254  5,970 
Curtailment gain  (4,506)   (4,506)  
  
 
 
 
 
Total net periodic pension (income) cost $(3,725)$1,990 $(252)$5,970 
  
 
 
 
 

27


Employer Contributions

        The Company previously disclosed in its financial statements for the year ended December 31, 2003 that it did not expect to contribute to its qualified pension plan (the "Qualified Plan") in 2004. As of September 30, 2004, the Company had made no contributions to its Qualified Plan.

7.    Contingencies

        The Company and various affiliates were defendants in a lawsuit brought by College Loan Corporation ("CLC") in the United States District Court for the Eastern District of Virginia alleging various breach of contract and common law tort claims in connection with CLC's consolidation loan activities. The Complaint sought compensatory damages of at least $60 million. On June 25, 2003, the jury returned a verdict in favor of the Company on all counts. CLC subsequently filed an appeal. Oral argument, before the U.S. Court of Appeals for the Fourth Circuit, was held on June 4, 2004 and on September 26, 2004. The Court of Appeals has not yet issued a decision in the case.

        The Company was named as a defendant in a putative class action lawsuit brought by three Wisconsin residents on December 20, 2001 in the Superior Court for the District of Columbia. The lawsuit sought to bring a nationwide class action on behalf of all borrowers who allegedly paid "undisclosed improper and excessive" late fees over the past three years. The plaintiffs sought damages of one thousand five hundred dollars per violation plus punitive damages and claimed that the class consisted of two million borrowers. In addition, the plaintiffs alleged that the Company charged excessive interest by capitalizing interest quarterly in violation of the promissory note. On February 28, 2003, the trial court granted the Company's motion to dismiss the complaint in its entirety. The Court of Appeals affirmed the Superior Court's decision granting the Company's motion to dismiss the complaint, but granted the plaintiffs leave to re-plead the first count, which alleged violations of the D.C. Consumer Protection Procedures Act. The Court of Appeals affirmed the dismissal of the remaining two counts with prejudice. On September 15, 2004, the plaintiffs filed an amended class action complaint. On October 14, 2004, the Company filed a motion to dismiss the amended complaint for failure to state a claim and non-compliance with the Court of Appeals' ruling.

        In July 2003, a borrower in California filed a class action complaint against the Company and certain of its affiliates in state court in San Francisco in connection with a monthly payment amortization error discovered by the Company in the fourth quarter of 2002. The complaint asserts claims under the California Business and Professions Code and other California statutory provisions. The complaint further seeks certain injunctive relief and restitution. On May 14, 2004, the court issued an order dismissing two of the three counts of the complaint. The case is currently in the discovery phase.

        The Company, together with a number of other FFELP industry participants, filed a lawsuit challenging the DOE's interpretation of and non-compliance with provisions in the HEA governing origination fees and repayment incentives on loans made under the FDLP. The lawsuit, which was filed November 3, 2000 in the United States District Court for the District of Columbia, alleges that the DOE's interpretations of and non-compliance with these statutory provisions are contrary to the statute's unambiguous text, and are arbitrary, capricious, an abuse of discretion, or otherwise not in

28



accordance with law, and violate both the HEA and the Administrative Procedure Act. The Company together with the other plaintiffs and the DOE have filed cross-motions for summary judgment. The court has not ruled on these motions.

        The Company has cooperated with the Securities and Exchange Commission (the "SEC") concerning an informal investigation that the SEC initiated on January 14, 2004. There are currently no data requests outstanding and the SEC has not sought to interview any additional witnesses. The investigation concerns certain 2003 year-end accounting entries made by employees of one of the Company's collection agency subsidiaries. The Company's Audit Committee engaged outside counsel to investigate the matter and management conducted its own investigation. These investigations by the Audit Committee and management have been completed and the amounts in question were less than $100,000.

        The Company is also subject to various claims, lawsuits and other actions that arise in the normal course of business. Most of these matters are claims by borrowers disputing the manner in which their loans have been processed. In addition, the collections subsidiaries in the Company's debt management operation group are occasionally named in lawsuits in which the plaintiffs allege that the Company has violated a federal or state law in the process of collecting their account. It is not unusual for these subsidiaries to be named in a class action lawsuit relating to these allegations. Management believes that these claims, lawsuits and other actions will not have a material adverse effect on the Company's business, financial condition or results of operations.

8.    Acquisitions

        During the third quarter of 2004, the Company completed one acquisition and announced two additional acquisitions. The Company will account for these transactions under the purchase method of accounting as defined in SFAS No. 141, "Business Combinations," and allocate the purchase price to the fair market value of the assets acquired, including identifiable intangible assets and goodwill.

Arrow Financial Services

        On September 15, 2004, the Company acquired 64 percent of Arrow Financial Services, a full-service, accounts receivable management company that purchases charged-off debt, conducts contingency collection work and performs third-party receivables servicing across a number of consumer asset classes, for a purchase price of approximately $165 million. Under the terms of the agreement, the Company has the option to purchase the remaining interest in Arrow Financial Services over a three-year period. The acquisition will be accounted for under the purchase accounting method and the purchase price will be allocated to tangible and intangible assets based on their fair market values when the independent appraisal is complete.

        Arrow Financial Services employs nearly 1,400 individuals at locations in Niles, Illinois; Gaithersburg, Maryland; San Diego, California; Whitewater, Wisconsin; and Rockville Centre, New York. It will retain its brand and senior management team.

29



Southwest Student Services Corporation

        On October 15, 2004, the Company completed its purchase of the outstanding stock of Southwest Student Services Corporation ("Southwest") from the Helios Education Foundation. The transaction includes Southwest's $4.8 billion student loan portfolio, its Phoenix-based loan origination and servicing center and its sales and marketing operations. In addition to the student loan portfolio, the purchase will expand the Company's loan origination capability and broaden its market reach.

        Southwest provides for the origination, funding, acquisition and servicing of education loans. It is among the top 30 originators of federal student loans, issuing approximately $300 million in Stafford and PLUS loans and $1.5 billion in Consolidation Loans annually, and it is the nation's ninth largest holder of federal student loans. Southwest provides student loans and related services nationally with a primary focus on colleges and universities in Arizona and Florida. Southwest employs nearly 300 individuals.

Student Loan Finance Association

        On September 23, 2004, the Company announced its intent to purchase the secondary market and related businesses of Education Assistance Foundation ("EAF") and its affiliate, Student Loan Finance Association ("SLFA"). SLFA is a Northwest regional leader in education loan funding and acquisition. The transaction includes SLFA's $1.6 billion student loan portfolio and an origination franchise that generates $50 million of student loan volume annually. In addition, as a part of this transaction, the Company will enter into a full service guarantor servicing contract with EAF's affiliate, Northwest Education Association ("NELA"), a guarantee agency for FFELP student loans that serves the Pacific Northwest. In a related transaction, NELA will become an affiliate of United Student Aid Funds ("USAF"), the Company's largest guarantor servicing client. The Company expects to close the transaction in two steps. The first step, which will include NELA and a portion of the SLFA assets, is expected to close by the end of 2004. The balance of the transactions is expected to close in 2005.

9.    Bank One/JPMorgan Chase Merger

        On July 30, 2004, following the merger of JPMorgan Chase and Bank One, the Company and Bank One entered into a comprehensive agreement under which (i) certain agreements between the parties were terminated in consideration for Bank One agreeing to pay termination fees of $23 million, including a $14 million fee to terminate a marketing services agreement and a $9 million fee to terminate a loan purchase agreement, and (ii) the ExportSS agreement between the parties was extended by more than three years. The separate joint venture agreement with JPMorgan Chase was not affected by the merger. Under its terms, by year end 2004, the Company will offer JPMorgan Chase new loan purchase and servicing terms for a five-year period beginning September 2007. If the Company and JPMorgan Chase are unable to mutually agree upon such terms by May 31, 2005, then either party may trigger a "Dutch auction" process. Under that process, the electing party offers to purchase the other party's 50 percent interest or sell its 50 percent interest in the joint venture at a specified price. The non-electing party then has the right to either sell its interest in the joint venture

30



or purchase the electing party's interest, in either case at the originally offered price. If the Company is the successful purchaser in a Dutch auction, then for a two-year period following the closing:

    JPMorgan Chase may not compete with the Company in the marketing, purchasing, servicing or ownership of education loans (except with respect to the continuation of business activities under the Bank One name or the name of any other entity with which JPMorgan Chase affiliates),

    the Company may use certain Chase trademarks for a nominal annual fee, and

    the Company acquires all rights to make additional FFELP student loans (serial loans) to customers of the joint venture.

        If JPMorgan Chase is the successful purchaser in a Dutch auction, then for a two-year period following the closing:

    it may use certain Sallie Mae trademarks for a nominal annual fee (but the Company would not be constrained by any non-compete restriction), and

    the Company would be required to act as origination and servicing agent for JPMorgan Chase at market rates.

31



    Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations


    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
    FINANCIAL CONDITION AND RESULTS OF OPERATIONS
    Three and nine months ended September 30, 2004 and 2003
    (Dollars in millions, except per share amounts, unless otherwise stated)

    OVERVIEW

            We are the largest private source of funding, delivery and servicing support for education loans in the United States primarily through our participation in the FFELP. Our primary business is to originate, acquire and hold student loans. We also provide a wide range of financial services, processing capabilities and information technology to meet the needs of educational institutions, lenders, students and their families, and guarantee agencies. We earn fees for student loan servicing, guarantee processing, student loan default management and loan collections. SLM Corporation is a holding company that operates through a number of subsidiaries including the Student Loan Marketing Association, a federally chartered government-sponsored enterprise. References in this quarterly report to "the Company" refer to SLM Corporation and its subsidiaries.

            Our results can be materially affected by changes in:

      applicable laws and regulations, which may change the volume, average term, effective yields and refinancing options of student loans under the FFELP or provide advantages to competing FFELP and non-FFELP loan providers;

      demand and competition for education financing;

      financing preferences of students and their families;

      borrower default rates on privately insured loans;

      prepayment rates on student loans, particularly prepayments through loan consolidation;

      access to the capital markets at favorable spreads; and

      our operating execution and efficiencies, including errors, omissions, and breakdowns in internal control.

            We have provided the discussion of the GSE within the context of this "Management's Discussion and Analysis of Financial Condition and Results of Operations" ("MD&A") because we have substantially completed the Wind-Down of the GSE and have ceased all operating activities such that the GSE is no longer a source of liquidity for the Company's purchase of student loans. For the remainder of 2004, GSE activities will consist of repurchasing long-term GSE debt and preparing for the completion of the Wind-Down, now scheduled to occur December 31, 2004 or as soon as practicable thereafter. All GSE debt that remains outstanding upon completion of these Wind-Down activities will be defeased through the creation of a fully collateralized trust, consisting of cash or financial instruments backed by the full faith and credit of the U.S. government with cash flows that match the interest and principal obligations of the defeased debt. At September 30, 2004, the GSE had $4.7 billion in assets remaining, consisting primarily of investments, cash and cash equivalents, which represents four percent of total Managed assets. The GSE no longer holds student loans. MD&A disclosures applicable solely to the GSE are included at the end of this MD&A in the section titled "STUDENT LOAN MARKETING ASSOCIATION."

            The liquidity provided to the Company by the GSE has been replaced by non-GSE financing, including securitizations originated by non-GSE subsidiaries of SLM Corporation. The GSE will no

    32



    longer sponsor securitizations of student loans. (See also "LIQUIDITY AND CAPITAL RESOURCES" for further discussion of the effects of the GSE Wind-Down.)

            The GSE has no employees, so the management of its operations is provided by the Company under a management services agreement. We also serviced the majority of the GSE's student loans under a servicing agreement between the GSE and Sallie Mae, Inc., a wholly owned, non-GSE subsidiary of SLM Corporation which includes the division of Sallie Mae Servicing.

            See "STUDENT LOAN MARKETING ASSOCIATION—Privatization Act—GSE Wind-Down" for a more detailed discussion of the GSE and the progress of the Company's Wind-Down effort.

    33


    SELECTED FINANCIAL DATA

    Condensed Statements of Income

     
     Three months ended
    September 30,

     Increase (decrease)
     Nine months ended
    September 30,

     Increase (decrease)
     
     
     2004
     2003
     $
     %
     2004
     2003
     $
     %
     
    Net interest income $313 $333 $(20)(6)%$967 $1,034 $(67)(6)%
    Less: provisions for losses  11  41  (30)(73) 79  121  (42)(35)
      
     
     
     
     
     
     
     
     
    Net interest income after provisions for losses  302  292  10 3  888  913  (25)(3)
    Gains on student loan securitizations  64  40  24 60  375  659  (284)(43)
    Servicing and securitization revenue  159  146  13 9  419  535  (116)(22)
    Losses on securities, net  (33) (2) (31)(1,550) (37) (9) (28)(311)
    Derivative market value adjustment  73  91  (18)(20) 342  (233) 575 247 
    Guarantor servicing fees  33  40  (7)(18) 92  101  (9)(9)
    Debt management fees  79  78  1 1  229  190  39 21 
    Loss on GSE debt extinguishment  (103)   (103)(100) (103)   (103)(100)
    Other income  91  54  37 69  223  169  54 32 
    Operating expenses  211  184  27 15  626  553  73 13 
    Income taxes  97  205  (108)(53) 539  633  (94)(15)
    Cumulative effect of accounting change    130  (130)(100)   130  (130)(100)
      
     
     
     
     
     
     
     
     
    Net income  357  480  (123)(26) 1,263  1,269  (6) 
    Preferred stock dividends  3  3     9  8  1 13 
      
     
     
     
     
     
     
     
     
    Net income attributable to common stock $354 $477 $(123)(26)%$1,254 $1,261 $(7)(1)%
      
     
     
     
     
     
     
     
     
    Basic earnings per common share $.81 $1.06 $(.25)(24)%$2.85 $2.78 $.07 3%
      
     
     
     
     
     
     
     
     
    Diluted earnings per common share $.80 $1.04 $(.24)(23)%$2.80 $2.71 $.09 3%
      
     
     
     
     
     
     
     
     
    Dividends per common share $.19 $.17 $.02 12%$.55 $.42 $.13 31%
      
     
     
     
     
     
     
     
     

    34


    Condensed Balance Sheets

     
      
      
     Increase (decrease)
     
     
     September 30,
    2004

     December 31,
    2003

     
     
     $
     %
     
    Assets            
    Federally insured student loans, net $49,497 $45,577 $3,920 9%
    Private Education Loans, net  4,772  4,470  302 7 
    Academic facilities financings and other loans, net  995  1,031  (36)(3)
    Cash and investments  7,522  6,896  626 9 
    Restricted cash and investments  1,831  1,106  725 66 
    Retained Interest in securitized receivables  2,510  2,476  34 1 
    Goodwill and acquired intangible assets, net  753  592  161 27 
    Other assets  3,079  2,463  616 25 
      
     
     
     
     
    Total assets $70,959 $64,611 $6,348 10%
      
     
     
     
     
    Liabilities and Stockholders' Equity            
    Short-term borrowings $4,399 $18,735 $(14,336)(77)%
    Long-term notes  61,040  39,808  21,232 53 
    Other liabilities  2,605  3,438  (833)(24)
      
     
     
     
     
    Total liabilities  68,044  61,981  6,063 10 
      
     
     
     
     
    Minority interest in subsidiary  15    15 100 
    Stockholders' equity before treasury stock  4,507  3,180  1,327 42 
    Common stock held in treasury at cost  1,607  550  1,057 192 
      
     
     
     
     
    Total stockholders' equity  2,900  2,630  270 10 
      
     
     
     
     
    Total liabilities and stockholders' equity $70,959 $64,611 $6,348 10%
      
     
     
     
     

    35


    RESULTS OF OPERATIONS

    NET INTEREST INCOME

            Net interest income is derived largely from our portfolio of student loans that remain on-balance sheet. The "Taxable Equivalent Net Interest Income" analysis below is designed to facilitate a comparison of non-taxable asset yields to taxable yields on a similar basis. Additional information regarding the return on our student loan portfolio is set forth under "Student Loans—Student Loan Spread Analysis After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation." Information regarding the provisions for losses is contained in Note 2 to the consolidated financial statements.

    Taxable Equivalent Net Interest Income

            The amounts in the following table are adjusted for the impact of certain tax-exempt and tax-advantaged investments based on the marginal federal corporate tax rate of 35 percent.

     
     Three months ended
    September 30,

     Increase
    (decrease)

     Nine months ended
    September 30,

     Increase
    (decrease)

     
     
     2004
     2003
     $
     %
     2004
     2003
     $
     %
     
    Interest income                       
     Student loans $605 $519 $86 17%$1,719 $1,624 $95 6%
     Academic facilities financings and other loans  18  19  (1)(5) 55  59  (4)(7)
     Investments  62  39  23 59  158  109  49 45 
     Taxable equivalent adjustment  1  3  (2)(67) 5  11  (6)(55)
      
     
     
     
     
     
     
     
     
     Total taxable equivalent interest income  686  580  106 18  1,937  1,803  134 7 
    Interest expense  372  244  128 52  964  759  205 27 
      
     
     
     
     
     
     
     
     
    Taxable equivalent net interest income $314 $336 $(22)(7)%$973 $1,044 $(71)(7)%
      
     
     
     
     
     
     
     
     

    36


    Average Balance Sheets

            The following tables reflect the rates earned on interest earning assets and paid on interest bearing liabilities for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended September 30,
     
     
     2004
     2003
     
     
     Balance
     Rate
     Balance
     Rate
     
    Average Assets           
    Federally insured student loans $50,121 4.14%$40,018 4.34%
    Private Education Loans  4,401 7.53  4,821 6.72 
    Academic facilities financings and other loans  943 7.98  1,135 7.09 
    Cash and investments  12,238 2.02  8,383 1.92 
      
     
     
     
     
    Total interest earning assets  67,703 4.03% 54,357 4.23%
         
        
     
    Non-interest earning assets  6,409    6,210   
      
       
       
     Total assets $74,112   $60,567   
      
       
       
    Average Liabilities and Stockholders' Equity           
    Six month floating rate notes $1,259 1.58%$3,087 1.06%
    Other short-term borrowings  4,554 2.63  24,729 1.57 
    Long-term notes  62,428 2.15  26,892 2.03 
      
     
     
     
     
    Total interest bearing liabilities  68,241 2.17% 54,708 1.77%
         
        
     
    Non-interest bearing liabilities  3,080    3,078   
    Stockholders' equity  2,791    2,781   
      
       
       
     Total liabilities and stockholders' equity $74,112   $60,567   
      
       
       
    Net interest margin    1.84%   2.45%
         
        
     
     
     Nine months ended September 30,
     
     
     2004
     2003
     
     
     Balance
     Rate
     Balance
     Rate
     
    Average Assets           
    Federally insured student loans $49,433 4.01%$39,187 4.66%
    Private Education Loans  4,640 6.81  5,206 6.60 
    Academic facilities financings and other loans  996 7.69  1,154 7.27 
    Cash and investments  11,333 1.89  6,384 2.43 
      
     
     
     
     
    Total interest earning assets  66,402 3.90% 51,931 4.64%
         
        
     
    Non-interest earning assets  6,479    5,612   
      
       
       
     Total assets $72,881   $57,543   
      
       
       
    Average Liabilities and Stockholders' Equity           
    Six month floating rate notes $2,040 1.21%$2,987 1.17%
    Other short-term borrowings  10,895 1.97  23,068 1.59 
    Long-term notes  53,992 1.94  26,226 2.34 
      
     
     
     
     
    Total interest bearing liabilities  66,927 1.92% 52,281 1.94%
         
        
     
    Non-interest bearing liabilities  3,235    2,886   
    Stockholders' equity  2,719    2,376   
      
       
       
    Total liabilities and stockholders' equity $72,881   $57,543   
      
       
       
    Net interest margin    1.96%   2.69%
         
        
     

    37


            The decrease in the net interest margin from the three and nine months ended September 30, 2003 to the three and nine months ended September 30, 2004 was primarily due to the decrease in Floor Income and other student loan spread related items as discussed under "Student Loans—Student Loan Spread Analysis After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation." The decrease in the net interest margin was also due to the increase in lower yielding short-term investments caused by the build up of non-GSE funding in anticipation of the early completion of the GSE Wind-Down.

    Rate/Volume Analysis

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

     
      
     Increase (decrease)
    attributable to
    change in

     
     Taxable
    equivalent
    increase
    (decrease)

     
     Rate
     Volume
    Three months ended September 30, 2004 vs. three months ended September 30, 2003         
    Taxable equivalent interest income $106 $(10)$116
    Interest expense  128  33  95
      
     
     
    Taxable equivalent net interest income $(22)$(43)$21
      
     
     
     
      
     Increase (decrease)
    attributable to
    change in

     
     Taxable
    equivalent
    increase
    (decrease)

     
     Rate
     Volume
    Nine months ended September 30, 2004 vs. nine months ended September 30, 2003         
    Taxable equivalent interest income $134 $(279)$413
    Interest expense  205  (127) 332
      
     
     
    Taxable equivalent net interest income $(71)$(152)$81
      
     
     

    Reclassification of Realized Derivative Transactions—Non-GAAP Presentation

            In addition to unrealized gains and losses, the Financial Accounting Standards Board's ("FASB's") Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for Derivative Instruments and Hedging Activities," requires net settlement income/expense on derivatives and realized gains/losses on derivative dispositions ("realized derivative transactions") that do not qualify as accounting hedges under SFAS No. 133 to be recorded in a separate income statement line item below net interest income. We believe that it is also helpful to the understanding of our business to include two presentations of net interest income and net interest margin. The first is the GAAP presentation presented above that includes the net settlement income/expense on trading derivatives and realized gains/losses recorded in the derivative market value adjustment line, which excludes these items from net interest income and margin. The second is a non-GAAP presentation that reclassifies these derivative net settlements and realized gains and losses to the financial statement line item of the economically hedged item, where they are primarily included in net interest income and margin. This second presentation reflects how we manage interest rate risk through the match funding of interest sensitive assets and liabilities.

            The presentations of our taxable equivalent net interest income, average balance sheets, rate/volume analysis, student loan spread and funding costs in the following tables reflect the

    38



    reclassifications. The table below details the reclassification of the derivative net settlements and realized gains/losses related to derivative dispositions that is used in the following non-GAAP presentations as discussed above.

     
     Three months ended
    September 30,

     Nine months ]ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Reclassification of realized derivative transactions:             
    Net settlement expense on Floor Income Contracts reclassified to student loan income $(86)$(93)$(295)$(308)
    Net settlement expense on Floor Income Contracts reclassified to servicing and securitization revenue  (45) (56) (156) (138)
    Net settlement (expense)/income on interest rate swaps reclassified to interest expense/income  (1) 10  12  32 
    Net settlement expense on interest rate swaps reclassified to servicing and securitization revenue  (26) (16) (61) (48)
    Realized gain/loss on closed Eurodollar futures contracts and terminated derivative contracts reclassified to other income  4  (4) (51) (106)
      
     
     
     
     
    Total reclassifications of realized derivative transactions  (154) (159) (551) (568)
    Add: Unrealized derivative market value adjustment  227  250  893  335 
      
     
     
     
     
    Derivative market value adjustment $73 $91 $342 $(233)
      
     
     
     
     

    Taxable Equivalent Net Interest Income After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation

            The amounts in the following table are adjusted for the impact of certain tax-exempt and tax-advantaged investments based on the marginal federal corporate tax rate of 35 percent.

     
     Three months ended
    September 30,

     Increase
    (decrease)

     Nine months ended
    September 30,

     Increase (decrease)
     
     
     2004
     2003
     $
     %
     2004
     2003
     $
     %
     
    Interest income, non-GAAP                       
     Student loans $520 $425 $95 22%$1,424 $1,313 $111 8%
     Academic facilities financings and other loans  18  19  (1)(5) 55  59  (4)(7)
     Investments  63  39  24 62  159  109  50 46 
     Taxable equivalent adjustment  1  3  (2)(67) 5  11  (6)(55)
      
     
     
     
     
     
     
     
     
    Total taxable equivalent interest income, non-GAAP  602  486  116 24  1,643  1,492  151 10 
    Interest expense, non-GAAP  375  233  142 61  953  724  229 32 
      
     
     
     
     
     
     
     
     
    Taxable equivalent net interest income,
    non-GAAP
     $227 $253 $(26)(10)%$690 $768 $(78)(10)%
      
     
     
     
     
     
     
     
     

    39


    Reconciliation of Taxable Equivalent Net Interest Income as Presented in Accordance with GAAP to the Non-GAAP Presentation for Realized Derivative Transactions

     
     Three months
    ended
    September 30,

     Increase
    (decrease)

     Nine months
    ended
    September 30,

     Increase
    (decrease)

     
     
     2004
     2003
     $
     %
     2004
     2003
     $
     %
     
    Taxable equivalent net interest income, GAAP $314 $336 $(22)(7)%$973 $1,044 $(71)(7)%
    Net settlements on Floor Income Contracts reclassified to student loan income  (86) (93) 7 (8) (295) (308) 13 4 
    Net settlements on interest rate swaps reclassified to interest expense  (1) 10  (11)(110) 12  32  (20)(63)
      
     
     
     
     
     
     
     
     
    Taxable equivalent net interest income, non-GAAP $227 $253 $(26)(10)%$690 $768 $(78)(10)%
      
     
     
     
     
     
     
     
     

    Average Balance Sheets After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation

            The following tables reflect the rates earned on interest earning assets and paid on interest bearing liabilities for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     
     
     2004
     2003
     
     
     Balance
     Rate
     Balance
     Rate
     
    Average Assets           
    Federally insured student loans $50,121 3.47%$40,018 3.40%
    Private Education Loans  4,401 7.53  4,821 6.72 
    Academic facilities financings and other loans  943 7.98  1,135 7.09 
    Cash and investments  12,238 2.05  8,383 1.92 
      
     
     
     
     
    Total interest earning assets  67,703 3.54% 54,357 3.55%
         
        
     
    Non-interest earning assets  6,409    6,210   
      
       
       
     Total assets $74,112   $60,567   
      
       
       
    Average Liabilities and Stockholders' Equity           
    Six month floating rate notes $1,259 1.58%$3,087 1.06%
    Other short-term borrowings  4,554 2.75  24,729 1.46 
    Long-term notes  62,428 2.15  26,892 1.97 
      
     
     
     
     
    Total interest bearing liabilities  68,241 2.18% 54,708 1.69%
         
        
     
    Non-interest bearing liabilities  3,080    3,078   
    Stockholders' equity  2,791    2,781   
      
       
       
     Total liabilities and stockholders' equity $74,112   $60,567   
      
       
       
    Net interest margin, non-GAAP    1.34%   1.85%
         
        
     

    40


     
     Nine months ended
    September 30,

     
     
     2004
     2003
     
     
     Balance
     Rate
     Balance
     Rate
     
    Average Assets           
    Federally insured student loans $49,433 3.21%$39,187 3.60%
    Private Education Loans  4,640 6.81  5,206 6.60 
    Academic facilities financings and other loans  996 7.69  1,154 7.27 
    Cash and investments  11,333 1.91  6,384 2.43 
      
     
     
     
     
    Total interest earning assets  66,402 3.31% 51,931 3.84%
         
        
     
    Non-interest earning assets  6,479    5,612   
      
       
       
     Total assets $72,881   $57,543   
      
       
       
    Average Liabilities and Stockholders' Equity           
    Six month floating rate notes $2,040 1.21%$2,987 1.17%
    Other short-term borrowings  10,895 1.89  23,068 1.56 
    Long-term notes  53,992 1.93  26,226 2.19 
      
     
     
     
     
    Total interest bearing liabilities  66,927 1.90% 52,281 1.85%
         
        
     
    Non-interest bearing liabilities  3,235    2,886   
    Stockholders' equity  2,719    2,376   
      
       
       
     Total liabilities and stockholders' equity $72,881   $57,543   
      
       
       
    Net interest margin, non-GAAP    1.39%   1.98%
         
        
     

            The 50 basis point and 57 basis point differences between the three and nine months ended September 30, 2004 non-GAAP net interest margins, respectively, versus the GAAP net interest margins in the same periods is primarily due to the inclusion of payments on Floor Income Contracts in the non-GAAP presentation which reduced net interest income by 50 and 59 basis points, respectively.

    41


    Rate/Volume Analysis After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation

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

     
      
     Increase
    (decrease)
    attributable to
    change in

     
     
     Taxable
    equivalent
    increase
    (decrease)

     
     
     Rate
     Volume
     
    Three months ended September 30, 2004 vs. three months ended
    September 30, 2003
              
    Taxable equivalent interest income, non-GAAP $116 $23 $93 
    Interest expense, non-GAAP  142  45  97 
      
     
     
     
    Taxable equivalent net interest income, non-GAAP $(26)$(22)$(4)
      
     
     
     
     
      
     Increase
    (decrease)
    attributable to
    change in

     
     Taxable
    equivalent
    increase
    (decrease)

     
     Rate
     Volume
    Nine months ended September 30, 2004 vs. nine months ended
    September 30, 2003
             
    Taxable equivalent interest income, non-GAAP $151 $(180)$331
    Interest expense, non-GAAP  229  (75) 304
      
     
     
    Taxable equivalent net interest income, non-GAAP $(78)$(105)$27
      
     
     

    Student Loans

            For both federally insured and Private Education Loans, we account for premiums paid, discounts received and certain origination costs incurred on the acquisition of student loans in accordance with SFAS No. 91, "Accounting for Nonrefundable Fees and Costs Associated with Originating or Acquiring Loans and Initial Direct Costs of Leases." The unamortized portion of the premiums and discounts are included in the carrying value of the student loan on the consolidated balance sheet. We recognize income on our student loan portfolio based on the expected yield of the student loan after giving effect to the amortization of purchase premiums and the accretion of student loan discounts, as well as borrower benefit programs. Origination fees charged on Private Education Loans are deferred and amortized to income over the lives of the student loans. In the "Student Loan Spread Analysis After Reclassification of Realized Derivative TransactionsNon-GAAP Presentation" table below, this amortization of origination fees is netted with the amortization of the premiums.

    Student Loan Spread Analysis After Reclassification of Realized Derivative Transactions—Non-GAAP Presentation (see "Reclassification of Realized Derivative Transactions—Non-GAAP Presentation")

            The following table analyzes the reported earnings from student loans both on-balance sheet and those off-balance sheet in securitization trusts. For student loans off-balance sheet, we will continue to earn securitization and servicing fee revenues over the life of the securitized loan portfolios. The off-balance sheet information presented in "LIQUIDITY AND CAPITAL RESOURCES—Securitization Activities—Servicing and Securitization Revenue" analyzes the on-going servicing revenue and Residual Interest earned on the securitized portfolios of student loans. For an analysis of our student loan spread for the entire portfolio of Managed student loans on a similar basis to the

    42



    on-balance sheet analysis, see "ALTERNATIVE PERFORMANCE MEASURES—Student Loan Spread Analysis—Managed Basis."

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    On-Balance Sheet             
    Student loan yield, before Floor Income  4.59% 4.17% 4.34% 4.32%
    Floor Income  .04  .33  .07  .35 
    Consolidation Loan Rebate Fees  (.60) (.51) (.56) (.49)
    Offset Fees  (.01) (.07) (.04) (.07)
    Borrower benefits  (.12) (.08) (.16) (.08)
    Premium and origination fee amortization  (.11) (.08) (.13) (.08)
      
     
     
     
     
    Student loan net yield  3.79  3.76  3.52  3.95 
    Student loan cost of funds  (2.16) (1.54) (1.84) (1.66)
      
     
     
     
     
    Student loan spread, non-GAAP  1.63% 2.22% 1.68% 2.29%
      
     
     
     
     
    Off-Balance Sheet             
    Servicing and securitization revenue, before Floor Income  1.31% 1.12% 1.16% 1.31%
    Floor Income, net of Floor Income previously recognized in gain on sale calculation  .18  .34  .25  .59 
      
     
     
     
     
    Servicing and securitization revenue  1.49% 1.46% 1.41% 1.90%
      
     
     
     
     
    Average Balances             
    On-balance sheet student loans $54,522 $44,839 $54,073 $44,393 
    Off-balance sheet student loans  42,230  39,803  39,787  37,631 
      
     
     
     
     
    Managed student loans $96,752 $84,642 $93,860 $82,024 
      
     
     
     
     

    Discussion of On-Balance Sheet Student Loan Spread, Non-GAAP Presentation

            When compared with the third quarter of 2003, the decrease in the student loan spread is primarily due to lower Floor Income, higher spreads on our debt funding student loans and the increase in the average balance of Consolidation Loans as a percentage of the on-balance sheet portfolio. The increase in the spread to the index on our debt is due to the replacement of lower cost GSE funding with non-GSE funding in connection with the GSE Wind-Down. GSE debt generally has lower credit spreads than non-GSE funding sources and our non-GSE liabilities are significantly longer in duration than our GSE liabilities. In addition, we use higher cost, longer-term debt to fund Consolidation Loans.

            Consolidation Loans have lower spreads than other FFELP loans due to the 105 basis point Consolidation Loan Rebate Fee and the higher funding costs discussed above. The negative effect of this fee is partially offset by the absence of the 30 basis point Offset Fee on GSE student loans, higher SAP yield and lower student loan premium amortization discussed below. As long as interest rates remain at historically low levels and absent a program change in the next HEA reauthorization, we expect Consolidation Loans to be actively marketed by the student loan industry and remain an attractive refinancing option for borrowers, resulting in Consolidation Loans representing an increasing percentage of our federally guaranteed student loan portfolio.

            The year-over-year increase in the premium amortization and borrower benefit expenses is primarily the result of revised life of loan estimates for higher consolidation activity in the fourth quarter of 2003.

    43



    Floor Income

            For on-balance sheet student loans, gross Floor Income is included in student loan income. The following table summarizes the components of Floor Income from on-balance sheet student loans, net of payments under Floor Income Contracts, for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended September 30,
     
     
     2004
     2003
     
     
     Fixed
    borrower
    rate

     Variable
    borrower
    rate

     Total
     Fixed
    borrower
    rate

     Variable
    borrower
    rate

     Total
     
    Floor Income:                   
    Gross Floor Income $92 $ $92 $129 $1 $130 
    Payments on Floor Income Contracts  (86)   (86) (93)   (93)
      
     
     
     
     
     
     
    Net Floor Income $6 $ $6 $36 $1 $37 
      
     
     
     
     
     
     
    Net Floor Income in basis points  4    4  32  1  33 
      
     
     
     
     
     
     
     
     
    Nine months ended September 30,

     
     
     2004
     2003
     
     
     Fixed
    borrower
    rate

     Variable
    borrower
    rate

     Total
     Fixed
    borrower
    rate

     Variable
    borrower
    rate

     Total
     
    Floor Income:                   
    Gross Floor Income $323 $2 $325 $394 $30 $424 
    Payments on Floor Income Contracts  (296)   (296) (309)   (309)
      
     
     
     
     
     
     
    Net Floor Income $27 $2 $29 $85 $30 $115 
      
     
     
     
     
     
     
    Net Floor Income in basis points  7    7  26  9  35 
      
     
     
     
     
     
     

            The decrease in Floor Income for the three months ending September 30, 2004 versus the year-ago period is primarily due to the increase in Floor Income Contracts and to the increase in interest rates since September 30, 2003.

            For off-balance sheet student loans, future Fixed Rate Embedded Floor Income is estimated using a discounted cash flow option pricing model and is included in the Residual Interest valuation which is initially recognized as a gain on sale. Variable Rate Embedded Floor Income is recognized as earned in servicing and securitization revenue.

            The following table analyzes the ability of the FFELP student loans in our Managed student loan portfolio to earn Floor Income after September 30, 2004 and 2003. Three-month Treasury bill loans are based on the last Treasury bill auctions of September 2004 and 2003 of 1.74 percent and .95 percent, respectively. Commercial paper rate loans are based on the last commercial paper rates of 1.90 percent

    44



    for September 2004 and 1.05 percent for September 2003. One-year Treasury bill loans are based on the last Treasury bill auctions of May 2004 and 2003 of 1.07 percent and 1.12 percent, respectively.

     
     September 30, 2004
     September 30, 2003
     
    (Dollars in billions)

     Fixed
    Borrower
    Rate

     Annually
    Reset
    Borrower
    Rate

     Total
     Fixed
    Borrower
    Rate

     Annually
    Reset
    Borrower
    Rate

     Total
     
    Student loans eligible to earn Floor Income:                   
     On-balance sheet student loans $32.7 $12.0 $44.7 $23.9 $11.0 $34.9 
     Off-balance sheet student loans  7.5  26.8  34.3  8.3  26.1  34.4 
      
     
     
     
     
     
     
    Managed student loans eligible to earn Floor Income  40.2  38.8  79.0  32.2  37.1  69.3 
    Less: Economically hedged Floor Income  (16.4)   (16.4) (16.5)   (16.5)
      
     
     
     
     
     
     
    Net Managed student loans eligible to earn Floor Income $23.8 $38.8 $62.6 $15.7 $37.1 $52.8 
      
     
     
     
     
     
     
    Net Managed student loans earning Floor Income $12.7 $.5 $13.2 $14.2 $31.4 $45.6 
      
     
     
     
     
     
     

            Floor Income Contracts with a notional value of $9.4 billion expired on September 30, 2004 and, therefore, were not economically hedging Floor Income at September 30, 2004. New contracts totaling $8.3 billion were entered into on October 1, 2004. The following table shows the average balance of Consolidation Loans whose Floor Income is economically hedged as of October 1, 2004 through the end of 2008. These loans are both on and off-balance sheet and the related hedges do not qualify as effective SFAS No. 133 hedges.

    (Dollars in billions)

     10/1-12/31
    2004

     2005
     2006
     2007
     2008
    Average balance of Consolidation Loans whose Floor Income is economically hedged $25 $22 $21 $9 $8
      
     
     
     
     

    45


    Activity in the Allowance for On-Balance Sheet Private Education Loan Losses

            The following table summarizes changes in the allowance for Private Education Loan losses for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Allowance at beginning of period $155 $160 $166 $181 
    Provision for loan losses  40  27  100  82 
    Other    14    21 

    Charge-offs

     

     

    (32

    )

     

    (21

    )

     

    (81

    )

     

    (58

    )
    Recoveries  4  3  10  8 
      
     
     
     
     
    Net charge-offs  (28) (18) (71) (50)
      
     
     
     
     
    Balance before securitization of Private Education Loans  167  183  195  234 
    Reduction for securitization of Private Education Loans      (28) (51)
      
     
     
     
     
    Allowance at end of period $167 $183 $167 $183 
      
     
     
     
     
    Net charge-offs as a percentage of average loans in repayment (annualized)  4.89% 3.03% 3.97% 2.45%
    Allowance as a percentage of the ending total loan balance  3.38% 3.51% 3.38% 3.51%
    Allowance as a percentage of ending loans in repayment  7.16% 7.35% 7.16% 7.35%
    Allowance coverage of net charge-offs (annualized)  1.51  2.47  1.74  2.75 
    Average total loans $4,401 $4,821 $4,640 $5,206 
    Ending total loans $4,939 $5,207 $4,939 $5,207 
    Average loans in repayment $2,264 $2,445 $2,407 $2,713 
    Ending loans in repayment $2,328 $2,487 $2,328 $2,487 

            The increase in the provision for Private Education Loan losses of $13 million for the three months ending September 30, 2004 versus the year-ago period is primarily due to the increase in Private Education Loans entering repayment prior to being securitized as compared to the three months ended September 30, 2003. The increase in net charge-offs as a percentage of average loans in repayment can mainly be attributed to the mix of Private Education Loans remaining on-balance sheet, because we primarily securitize loans that are current, leaving a higher percentage of delinquent loans on-balance sheet. Also career training loans, which tend to have higher charge-off rates, have increased as a percentage of the on-balance sheet Private Education Loan portfolio because none of them have been securitized.

            We charge borrower fees on the majority of Private Education Loans, both at origination and when the loan enters repayment. Such fees are deferred and recognized into income as a component of interest over the life of the related pool of loans. The unamortized balance of deferred origination fee revenue at September 30, 2004 and 2003 was $170 million and $102 million, respectively.

    46



    Forbearance and Delinquencies—On-Balance Sheet Private Education Loan Basis

            The table below presents our on-balance sheet Private Education Loan delinquency trends as of September 30, 2004 and 2003. Delinquencies have the potential to adversely impact earnings through increased servicing and collection costs and if the delinquent accounts charge off.

     
     September 30,
     
     
     2004
     2003
     
     
     Balance
     %
     Balance
     %
     
    Loans in-school/grace/deferment(1) $2,438   $2,433   
    Loans in forbearance(2)  173    287   
    Loans in repayment and percentage of each status:           
     Loans current  2,051 88.1% 2,232 89.7%
     Loans delinquent 30-59 days(3)  94 4.0  106 4.3 
     Loans delinquent 60-89 days  63 2.7  59 2.4 
     Loans delinquent 90 days or greater  120 5.2  90 3.6 
      
     
     
     
     
     Total loans in repayment  2,328 100.0% 2,487 100.0%
      
     
     
     
     
    Total Private Education Loans  4,939    5,207   
    Private Education Loan allowance for losses  (167)   (183)  
      
       
       
    Private Education Loans, net $4,772   $5,024   
      
       
       
    Percentage of Private Education Loans in repayment  47.1%   47.8%  
      
       
       
    Delinquencies as a percentage of Private Education Loans in repayment  11.9%   10.3%  
      
       
       

    (1)
    Loans for borrowers who still may be attending school or engaging in other permitted educational activities and are not yet required to make payments on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

    (2)
    Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, consistent with the established loan program servicing policies and procedures.

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

    Allowance for FFELP Student Loan Losses

            Effective for a renewable one year period beginning on October 19, 2004, Sallie Mae Servicing, the Company's student loan servicing division, was designated as an EP by the DOE in recognition of meeting certain performance standards set by the DOE in servicing FFELP loans. As a result of this designation, the Company will receive 100 percent reimbursement on default claims on federally guaranteed student loans that were serviced by Sallie Mae Servicing for a period of at least 270 days before the date of default and will no longer be subject to the two percent Risk Sharing on these loans. The Company is entitled to receive this benefit as long as we remain in compliance with the required servicing standards, which are assessed on an annual and quarterly basis through compliance audits and other criteria. The EP designation applies to all FFELP loans that are serviced by the Company as well as default claims on federally guaranteed student loans that the Company owns but are serviced by other service providers with the EP designation. At September 30, 2004, approximately 98 percent of the Company's federally insured loans are no longer subject to Risk Sharing. As a result of this designation, the Company has reduced the balance in the Risk Sharing allowance for loan losses by $32 million with an equal reduction in the third quarter provision for loan losses.

    47


    On-Balance Sheet Funding Costs After Non-GAAP Reclassification (see "Reclassification of Realized Derivative Transactions—Non-GAAP Presentation")

            Our borrowings are generally variable-rate indexed (after the effect of interest rate swaps) principally to LIBOR, the 91-day Treasury bill or the commercial paper rate. The following table summarizes the average balance of on-balance sheet debt (by index, after giving effect to the impact of interest rate swaps) for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended September 30,
     Nine months ended September 30,
     
     
     2004
     2003
     2004
     2003
     
    Index

     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     
    Treasury bill, principally 91-day $12,274 2.01%$10,659 1.37%$12,891 1.69%$14,614 1.53%
    Commercial paper  29,381 1.84  14,737 1.14  26,089 1.55  14,022 1.20 
    LIBOR  16,634 1.96  11,198 1.36  16,414 1.64  7,806 1.46 
    Discount notes  27 4.01  10,325 1.05  2,254 1.03  7,869 1.25 
    Fixed  8,738 3.73  6,443 4.64  7,971 3.82  6,309 4.83 
    Auction rate securities  825 1.73  828 1.26  833 1.53  828 1.45 
    Zero coupon  208 11.17  243 11.14  243 11.17  236 11.14 
    Other  154 5.72  275 3.22  232 4.02  597 2.39 
      
     
     
     
     
     
     
     
     
    Total $68,241 2.18%$54,708 1.69%$66,927 1.90%$52,281 1.85%
      
     
     
     
     
     
     
     
     

            We continue to shift our financing from Treasury bill indexed debt to commercial paper and LIBOR indexed debt as FFELP student loans with interest rates indexed to the commercial paper rate and Private Education Loans indexed to the Prime rate become a larger percentage of our portfolio. We expect daily reset LIBOR indexed debt to remain highly correlated with daily reset commercial paper indexed assets, so we fund a portion of our daily reset commercial paper indexed assets with LIBOR-based debt, swapped to the daily reset LIBOR index. The reduction in discount notes as a source of funding is due to the Wind-Down of the GSE as these instruments were primarily issued in the Agency credit markets by the GSE.

    OTHER INCOME

    Servicing and Securitization Revenue

            Servicing and securitization revenue, the ongoing revenue from securitized loan pools, which includes interest earned on the Residual Interest asset, revenue we receive for servicing the loans in the securitization trusts, and Embedded Floor Income on securitized student loans not previously included in the gain on sale calculation, is discussed in detail in "LIQUIDITY AND CAPITAL RESOURCES—Securitization Activities."

    Losses on Securities

            The increase in losses on securities versus the prior quarter and year-ago quarter is primarily due to the $27 million leveraged lease impairment of the leveraged lease portfolio recorded in the third quarter (see "Leveraged Leases" below).

    48



    Guarantor Servicing Fees, Debt Management Fees and Other Income

            The following table summarizes the components of guarantor servicing fees, debt management fees and other income for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     2004
     2003
     2004
     2003
    Guarantor servicing and debt management fees:            
     Guarantor servicing fees $33 $40 $91 $101
     Debt management fees  79  78  229  190
      
     
     
     
     Total guarantor servicing and debt management fees $112 $118 $320 $291
      
     
     
     

    Other income:

     

     

     

     

     

     

     

     

     

     

     

     
     Late fees $22 $18 $74 $50
     Third party servicing fees  14  15  40  43
     Gains on sales of mortgages and other loan fees  5  13  15  34
     Other  50  8  94  42
      
     
     
     
     Total other income $91 $54 $223 $169
      
     
     
     

            The $7 million decrease in guarantor servicing fees versus the year-ago quarter is due to the decrease in issuance fee per disbursement from 65 basis points to 40 basis points.

            When compared to the third quarter of 2003, the decrease in the growth rate in debt management fees is due to a revision of our estimate of the amortization period for Default Aversion Fees ("DAF") to account for the effect of continued Consolidation Loan activity on the portfolio. This resulted in an $8 million reduction in DAF revenue in the third quarter of 2004. Exclusive of DAF revenue, the decrease in the quarter over quarter growth rate in debt management fees was also negatively impacted by the greater emphasis being placed on rehabilitating defaulted FFELP loans versus consolidating them with other lenders, as this collection strategy has higher margins but a longer revenue cycle. These negative factors in the growth in debt management fees have been offset by the growth in the business, principally at the Company's General Revenue Corporation and Pioneer Credit Recovery subsidiaries.

            The increase in other income versus the prior quarter and year-ago quarter is due to higher marketing service fees and a $14 million termination fee received from Bank One (see also "RECENT DEVELOPMENTS—Bank One/JPMorgan Chase Merger"). In addition, in the third quarter of 2003, we changed the method of accounting for fees earned for performing information technology enhancements under an agreement with USAF, that resulted in an $18 million deferral of revenue previously recognized.

    Loss on GSE Debt Extinguishment

            In the third quarter of 2004, we recognized a $103 million loss on the repurchase of approximately $1.7 billion of GSE debt through a tender offer in August 2004 in connection with the Wind-Down of the GSE. Based on current interest rates on October 13, 2004, we estimate that additional losses related to future debt repurchases and the eventual defeasance of the debt will be between $117 million and $127 million.

    49



    OPERATING EXPENSES

            The following table summarizes the components of operating expenses for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     2004
     2003
     2004
     2003
    Servicing and acquisition expenses $129 $118 $383 $353
    General and administrative expenses  75  59  222  179
    Definite life intangible asset amortization  7  7  21  21
      
     
     
     
    Total operating expenses $211 $184 $626 $553
      
     
     
     

            The increase in operating expenses for the three and nine months ended September 30, 2004 versus the year-ago periods is mainly attributable to the operating expenses of Academic Management Services Corp. ("AMS") acquired in the fourth quarter of 2003, increased servicing and debt management expenses consistent with the growth in borrowers and the growth in the debt management business. Student loan servicing expenses as a percentage of the average balance of student loans serviced was .15 percent and .16 percent for the three months ended September 30, 2004 and 2003, respectively, and .15 percent and .16 percent for the nine months ended September 30, 2004 and 2003, respectively.

    50


    STUDENT LOAN ACQUISITIONS

            In the nine months ended September 30, 2004, 76 percent of our Managed student loan acquisitions were originated through our Preferred Channel. The following tables summarize the components of our student loan acquisition activity for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30, 2004

     
     
     FFELP
     Private
     Total
     
    Preferred Channel $3,137 $1,138 $4,275 
    Other commitment clients  87  45  132 
    Spot purchases  325    325 
    Consolidations from third parties  978    978 
    Acquisitions from off-balance sheet securitized trusts, primarily consolidations  2,484    2,484 
    Capitalized interest and deferred origination fees  265  14  279 
      
     
     
     
    Total on-balance sheet student loan acquisitions  7,276  1,197  8,473 
    Consolidations to SLM Corporation from off-balance sheet securitized trusts  (2,484)   (2,484)
    Capitalized interest and other—off-balance sheet securitized trusts  112  28  140 
      
     
     
     
    Total Managed student loan acquisitions $4,904 $1,225 $6,129 
      
     
     
     
     
     Three months ended
    September 30, 2003

     
     
     FFELP
     Private
     Total
     
    Preferred Channel $2,647 $797 $3,444 
    Other commitment clients  93  33  126 
    Spot purchases  176  2  178 
    Consolidations from third parties  811  40  851 
    Acquisitions from off-balance sheet securitized trusts, primarily consolidations  2,540    2,540 
    Capitalized interest and deferred origination fees  257  (10) 247 
      
     
     
     
    Total on-balance sheet student loan acquisitions  6,524  862  7,386 
    Consolidations to SLM Corporation from off-balance sheet securitized trusts  (2,540)   (2,540)
    Capitalized interest and other—off-balance sheet securitized trusts  278  18  296 
      
     
     
     
    Total Managed student loan acquisitions $4,262 $880 $5,142 
      
     
     
     

    51


     
     Nine months ended
    September 30, 2004

     
     
     FFELP
     Private
     Total
     
    Preferred Channel $10,624 $3,173 $13,797 
    Other commitment clients  266  45  311 
    Spot purchases  1,080  1  1,081 
    Consolidations from third parties  1,627    1,627 
    Acquisitions from off-balance sheet securitized trusts, primarily consolidations  3,970    3,970 
    Capitalized interest and deferred origination fees  795  (5) 790 
      
     
     
     
    Total on-balance sheet student loan acquisitions  18,362  3,214  21,576 
    Consolidations to SLM Corporation from off-balance sheet securitized trusts  (3,970)   (3,970)
    Capitalized interest and other—off-balance sheet securitized trusts  396  95  491 
      
     
     
     
    Total Managed student loan acquisitions $14,788 $3,309 $18,097 
      
     
     
     
     
     Nine months ended
    September 30, 2003

     
     
     FFELP
     Private
     Total
     
    Preferred Channel $8,996 $2,325 $11,321 
    Other commitment clients  266  33  299 
    Spot purchases  613  2  615 
    Consolidations from third parties  1,609  40  1,649 
    Acquisitions from off-balance sheet securitized trusts, primarily consolidations  4,490    4,490 
    Capitalized interest and deferred origination fees  771  29  800 
      
     
     
     
    Total on-balance sheet student loan acquisitions  16,745  2,429  19,174 
    Consolidations to SLM Corporation from off-balance sheet securitized trusts  (4,490)   (4,490)
    Capitalized interest and other — off-balance sheet securitized trusts  582  31  613 
      
     
     
     
    Total Managed student loan acquisitions $12,837 $2,460 $15,297 
      
     
     
     

    Preferred Channel Originations

            We originated $5.9 billion and $14.0 billion in student loan volume through our Preferred Channel in the three and nine months ended September 30, 2004, respectively, versus $5.0 billion and $11.8 billion in the three and nine months ended September 30, 2003.

            In the third quarter of 2004, we grew the Sallie Mae brand Preferred Channel Originations by 30 percent versus the year-ago quarter. For the three months ended September 30, 2004, our own brands constituted 32 percent of our Preferred Channel Originations, up from 29 percent in the year-ago period. The pipeline of loans that we currently service and are committed to purchase was $6.4 billion and $5.9 billion at September 30, 2004 and 2003, respectively. The following tables further break down our Preferred Channel Originations by type of loan and source. (See also "RECENT

    52



    DEVELOPMENTS—Bank One/JPMorgan Chase Merger" for a discussion related to our lender partners.)

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     2004
     2003
     2004
     2003
    Preferred Channel Originations—Type of Loan            
    Stafford $3,655 $3,268 $8,914 $7,812
    PLUS  794  648  1,794  1,445
      
     
     
     
    Total FFELP  4,449  3,916  10,708  9,257
    Private  1,412  1,113  3,310  2,530
      
     
     
     
    Total $5,861 $5,029 $14,018 $11,787
      
     
     
     

    Preferred Channel Originations—Source

     

     

     

     

     

     

     

     

     

     

     

     
    Sallie Mae brands $1,883 $1,446 $4,453 $3,308
    Lender partners  3,978  3,583  9,565  8,479
      
     
     
     
    Total $5,861 $5,029 $14,018 $11,787
      
     
     
     

            The following table summarizes the activity in our Managed portfolio of student loans for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Beginning balance $94,901 $83,114 $88,789 $78,124 
    Acquisitions, including capitalized interest  6,129  5,142  18,097  15,297 
    Repayments, claims, other  (2,063) (1,763) (6,486) (5,820)
    Charge-offs to reserves and securitization trusts  (31) (27) (91) (75)
    Loans sales  (1)   (471)  
    Loans consolidated from SLM Corporation  (596) (655) (1,499) (1,715)
      
     
     
     
     
    Ending balance $98,339 $85,811 $98,339 $85,811 
      
     
     
     
     

    LEVERAGED LEASES

            At September 30, 2004, we had investments in leveraged and direct financing leases, net of impairments, totaling $167 million that are general obligations of two commercial airlines and Federal Express Corporation. The aircraft financing business for traditional airlines continues to be adversely affected by the slowdown in the commercial aircraft industry, higher fuel costs and increased competition from new discount carriers. In recognition of this trend and the deteriorating financial condition of Delta Airlines, we recorded an impairment of $27 million in the third quarter of 2004. Based on an analysis of the potential losses on certain leveraged leases plus the increase in incremental tax obligations related to forgiveness of debt obligations and/or the taxable gain on the sale of the aircraft, our remaining after-tax accounting exposure to the two commercial airlines totaled $80 million at September 30, 2004.

    FEDERAL AND STATE TAXES

            The Company is subject to federal and state income taxes, while the GSE is exempt from all state, local and District of Columbia income taxes. Our effective tax rate for the three and nine months ended September 30, 2004 was 21 percent and 30 percent, respectively, versus 37 percent and 36 percent, respectively, for the three and nine months ended September 30, 2003. The effective tax

    53



    rate for the period ended September 30, 2004 reflects the permanent benefit of the exclusion of the gains on equity forward contracts under SFAS No. 150, "Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity," adopted in the third quarter of 2003.

    EFFECTS OF SFAS NO. 133—DERIVATIVE ACCOUNTING

            SFAS No. 133 requires the Company to recognize changes in the fair value of derivative instruments currently in earnings unless specific hedge accounting criteria, as specified by SFAS No. 133, are met. We believe that our derivatives are effective economic hedges and they are a critical element of our interest rate risk management strategy. However, under SFAS No. 133, some of our derivatives, primarily Floor Income Contracts, Eurodollar futures contracts, certain basis swaps and equity forward contracts (discussed in detail below), do not qualify for "hedge treatment" under SFAS No. 133. Consequently, the stand-alone derivative must be marked-to-market in the income statement with no consideration for the corresponding change in fair value of the hedged item. The derivative market value adjustment is primarily caused by interest rate volatility and changing credit spreads during the period and the volume and term of derivatives not receiving hedge accounting treatment.

            Our Floor Income Contracts are written options. SFAS No. 133's hedge criteria regarding effectiveness when using written options is more stringent than other hedging relationships. Because the paydown of principal of the student loans underlying the Floor Income embedded in those student loans does not exactly match the change in the notional amount of our written Floor Income Contracts, the written Floor Income Contracts do not qualify as effective hedges under SFAS No. 133. The Floor Income Contracts effectively fix the amount of Floor Income we will earn over the contract period, thus eliminating the timing and uncertainty associated with Floor Income for that period. Prior to SFAS No. 133, we accounted for Floor Income Contracts as hedges and amortized the upfront cash compensation ratably over the lives of the contracts. Under SFAS No. 133, the upfront payment is deemed a liability and changes in fair value are recorded through income throughout the life of the contract. The change in the value of Floor Income Contracts is caused by changing interest rates that cause the amount of Floor Income earned on the underlying student loans and transferred to the counterparties to vary. The change in the market value of the Floor Income Contracts is economically offset by the change in value of the student loan portfolio earning Floor Income, but that offsetting change in value is not recognized under SFAS No. 133.

            Basis swaps are used to convert the floating rate debt from one interest rate index to another to match the interest rate characteristics of the assets financed by that debt. We primarily use basis swaps to change the index of our fixed rate and LIBOR-based debt to better match the cash flows of our student loan assets that are primarily indexed to commercial paper or the Treasury bill. SFAS No. 133 requires that the change in the cash flows of the hedge effectively offset both the change in the cash flows of the asset and the change in the cash flows of the liability. Our basis swaps hedge variable interest rate risk and do not meet this effectiveness test because student loans can earn at either a variable or a fixed interest rate depending on market interest rates. We also have basis swaps that do not meet the SFAS No. 133 effectiveness test that economically hedge off-balance sheet instruments. As a result, these swaps are recorded at fair value with subsequent changes in value reflected in the income statement.

            Generally, a decrease in current interest rates and the respective forward interest rate curves results in an unrealized loss related to our written Floor Income Contracts and Eurodollar futures contracts. Related to our basis swaps, if the two underlying indexes (and related forward curve) do not move in parallel we will experience unrealized gains/losses.

            Under SFAS No. 150, equity forward contracts that allow a net settlement option either in cash or the Company's stock are required to be accounted for in accordance with SFAS No. 133 as derivatives. As a result, we now account for our equity forward contracts as derivatives in accordance with SFAS

    54



    No. 133 and mark them to market through earnings. They do not qualify as effective SFAS No. 133 hedges as a requirement to achieve hedge accounting is the hedged item must impact net income. The purchase of our own stock does not impact net income.

    ALTERNATIVE PERFORMANCE MEASURES

            In addition to evaluating the Company's GAAP-based financial information, management, credit rating agencies, lenders and analysts also evaluate the Company on certain non-GAAP performance measures that we refer to as "core cash" measures. While "core cash" measures are not a substitute for reported results under GAAP, we rely on "core cash" measures in operating our business because we believe they provide additional information on the operational and performance indicators that are most closely assessed by management.

            We report pro forma "core cash" measures, which are the primary financial performance measures used by management not only in developing financial plans and tracking results, but also in establishing corporate performance targets and determining incentive compensation. Management believes this information provides additional insight into the financial performance of the Company's core business activities. Our "core cash" measures are not defined terms within GAAP and may not be comparable to similarly titled measures reported by other companies. "Core cash" measures reflect only current period adjustments to GAAP as described below. Accordingly, the Company's "core cash" measures presentation does not represent another comprehensive basis of accounting. A more detailed discussion of the differences between GAAP and "core cash" measures follows.

    1)
    Securitization: Under GAAP, certain securitization transactions are accounted for as sales of assets. Under "core cash," we present all securitization transactions as long-term non-recourse financings. The upfront "gains on sale from securitization" as well as ongoing "servicing and securitization revenue" presented in accordance with GAAP are excluded from "core cash" and replaced by the interest income, provision for loan losses, and interest expense as they are earned or incurred on the securitized loans.

      The following table summarizes "core cash" securitization adjustments for the three and nine months ended September 30, 2004 and 2003.

     
     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     
     2004
     2003
     2004
     2003
     
     "Core cash" securitization adjustments:             
     Net interest income on securitized loans, after provisions for losses $292 $249 $803 $744 
     Gains on student loan securitizations  (64) (40) (375) (659)
     Servicing and securitization revenue  (159) (146) (419) (535)
       
     
     
     
     
     Total "core cash" securitization adjustments $69 $63 $9 $(450)
       
     
     
     
     
    2)
    Derivative Accounting: "Core cash" measures exclude the periodic unrealized gains and losses caused by the one-sided mark-to-market derivative valuations prescribed by SFAS No. 133 and recognize the economic effect of these hedges, which results in recognition of any cash paid or received being recognized ratably as an expense or revenue over the hedged item's life. The effects of derivatives hedging Floor Income is discussed below under Floor Income. See also "EFFECTS OF SFAS NO. 133—DERIVATIVE ACCOUNTING" for a more detailed discussion. We also exclude the gain or loss on equity forward contracts, including the gain recorded upon the adoption of SFAS No. 150 that was recorded as a "cumulative effect of accounting change" in the third quarter of 2003.

    55


      The table below separates the effect of the unrealized derivative marks-to-market included in the derivative market value adjustment under SFAS No. 133 from realized derivative transactions for the three and nine months ended September 30, 2004 and 2003, respectively, and accounts for them and other derivative adjustments, in accordance with the accounting principles employed in all years prior to the SFAS No. 133 implementation.

     
     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     
     2004
     2003
     2004
     2003
     
     SFAS No. 133 income statement items:             
     Derivative market value adjustment in other income $(73)$(91)$(342)$233 
     Less: Realized derivative transactions(1)  (154) (159) (551) (568)
       
     
     
     
     
     Unrealized derivative market value adjustment  (227) (250) (893) (335)
     Other pre-SFAS No. 133 accounting adjustments  (3)   2   
       
     
     
     
     
     Total net impact of SFAS No. 133 derivative accounting $(230)$(250)$(891)$(335)
       
     
     
     
     

      (1)
      See "Reclassification of Realized Derivative Transactions—Non GAAP Presentation" for further discussion and detailed breakdown of realized derivative transactions.

    3)
    Floor Income: The timing and amount (if any) of Floor Income earned is uncertain and in excess of expected spreads and, therefore, we exclude such income from "core cash" measures when it is not economically hedged from "core cash" measures.

      We employ derivatives, primarily Floor Income Contracts and Eurodollar futures contracts, to economically hedge Floor Income. As discussed under "EFFECTS OF SFAS NO. 133—DERIVATIVE ACCOUNTING," these derivatives do not qualify as effective accounting hedges and therefore are marked-to-market through the derivative market value adjustment. For "core cash" measures, we reverse the fair value adjustments on the Floor Income Contracts and include the amortization of net premiums received (net of Eurodollar futures contracts' realized gains or losses) in income. Since we exclude Floor Income that is not economically hedged, we also exclude net settlements on derivative contracts, primary payments on Floor Income Contracts, and certain gains and losses on derivatives and financial instruments that were economically hedging Floor Income. The following table summarizes the Floor Income adjustments for the three and nine months ended September 30, 2004 and 2003.

     
     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     
     2004
     2003
     2004
     2003
     
     "Core cash" Floor Income adjustments:             
     Floor Income earned on Managed loans, net of payments on Floor Income Contracts $(18)$(62)$(69)$(238)
     Amortization of net premiums on Floor Income Contracts and futures in net interest income  54  39  141  113 
     Net losses related to closed Eurodollar futures contracts economically hedging Floor Income    3  50  7 
     Losses on sales of derivatives hedging Floor Income    1    92 
       
     
     
     
     
     Total "core cash" Floor Income adjustments $36 $(19)$122 $(26)
       
     
     
     
     

    56


    4)
    Other items: We exclude certain transactions that are not considered part of our core business, including amortization of acquired intangibles and transactions with our off-balance sheet trusts which would be considered intercompany on a Managed Basis. Amortization of acquired intangibles totaled $8 million and $7 million for the three months ended September 30, 2004 and 2003, respectively, and $22 million and $21 million for the nine months ended September 30, 2004 and 2003, respectively.

      For the three and nine months ended September 30, 2004 and 2003, the pre-tax effect of these non-GAAP performance measures was as follows:

     
     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     
     2004
     2003
     2004
     2003
     
     Non-GAAP performance measures:             
     Net impact of securitization accounting $69 $63 $9 $(450)
     Net impact of derivative accounting  (230) (250) (891) (335)
     Net impact of Floor Income  36  (19) 122  (26)
     Amortization of acquired intangibles and other  13  3  31  24 
       
     
     
     
     
     Total non-GAAP performance measures $(112)$(203)$(729)$(787)
       
     
     
     
     

    Student Loan Spread Analysis—Managed Basis

            The following table analyzes the earnings from our portfolio of Managed student loans on a "core cash" basis. This analysis includes both on-balance sheet and off-balance sheet loans in securitization trusts and derivatives economically hedging these line items (see "NET INTEREST INCOME—Reclassification of Realized Derivative Transactions—Non-GAAP Presentation") and excludes Floor Income while including the amortization of upfront payments on Floor Income Contracts.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Managed Basis student loan yield  4.67% 4.14% 4.39% 4.29%
    Consolidation Loan Rebate Fees  (.42) (.36) (.41) (.35)
    Offset Fees    (.04) (.02) (.04)
    Borrower benefits  (.02) (.10) (.07) (.11)
    Premium and origination fee amortization  (.15) (.12) (.12) (.13)
      
     
     
     
     
    Managed Basis student loan net yield  4.08  3.52  3.77  3.66 
    Managed Basis student loan cost of funds  (2.16) (1.60) (1.85) (1.73)
      
     
     
     
     
    Managed Basis student loan spread  1.92% 1.92% 1.92% 1.93%
      
     
     
     
     
    Average Balances             
    On-balance sheet student loans $54,522 $44,839 $54,073 $44,393 
    Off-balance sheet student loans  42,230  39,803  39,787  37,631 
      
     
     
     
     
    Managed student loans $96,752 $84,642 $93,860 $82,024 
      
     
     
     
     

    Discussion of Managed Student Loan Spread

            The third quarter 2004 Managed student loan spread equaled the third quarter 2003 student loan spread; however, there were a number of items that impacted the quarter-to-quarter spread analysis. The third quarter of 2004 benefited from a decrease in the borrower benefit reserve caused by a change in estimate to reflect the effect of the continued high rate of early Consolidation Loans on the

    57



    FFELP Stafford portfolio. Early consolidations result in fewer Stafford borrowers qualifying for borrower benefits as their loans consolidate before they are eligible. In response to this trend, we lowered our estimate of the number of Stafford borrowers who will eventually qualify for borrower benefits and revised the term over which Consolidation Loan benefits are expected to be realized. As a result, we recorded a $22 million or nine basis point reduction in the borrower benefits reserve. These positive effects were offset by the increase in the average balance of Consolidation Loans as a percentage of the Managed portfolio and higher spreads on our debt funding student loans. The increase in the spread to the index on our debt is due to the replacement of lower cost GSE funding with non-GSE funding in connection with the GSE Wind-Down. GSE debt generally has lower credit spreads than non-GSE funding sources and our non-GSE liabilities are significantly longer in duration than our GSE liabilities. The higher credit spreads on non-GSE debt is partially offset by the absence of Offset Fees applicable only to loans financed by the GSE. In addition, we use higher cost, longer-term debt to fund Consolidation Loans.

            Consolidation Loans have lower spreads than other FFELP loans due to the 105 basis point Consolidation Loan Rebate Fee and higher costs of funds for reasons discussed above. The negative effect of this fee is partially offset by the absence of the 30 basis point Offset Fee on GSE funded student loans in 2003, higher SAP yield and lower student loan premium amortization discussed below. As long as interest rates remain at historically low levels and absent a program change in the next HEA reauthorization, we expect Consolidation Loans to be actively marketed by the student loan industry and remain an attractive refinancing option for borrowers, resulting in Consolidation Loans representing an increasing percentage of our federally guaranteed student loan portfolio.

            The third quarter 2004 Managed student loan spread also benefited from the increase in the average balance of Managed Private Education Loans as a percentage of the average Managed student loan portfolio from 9 percent in the third quarter 2003 to 11 percent in the third quarter 2004. Private Education Loans are subject to credit risk and therefore earn higher spreads which averaged 4.40 percent in the third quarter of 2004 for the Managed Private Education Loan portfolio versus a spread of 1.51 percent for the Managed guaranteed student loan portfolio.

    Allowance for Private Education Loan Losses—Managed Basis

            The allowance for Private Education Loan losses is an estimate of probable losses in the portfolio at the balance sheet date that will be charged off in subsequent periods. We estimate our losses by analyzing historical data from our Private Education Loan portfolios, extrapolating FFELP loan loss data, and considering current trends and relevant industry information. As our Private Education Loan portfolios continue to mature, more reliance is placed on our own historical charge-off and recovery data. We use this data in internally developed models to estimate losses, net of subsequent collections, projected to occur in the Private Education Loan portfolios.

    58



            An analysis of our allowance for loan losses for Managed Private Education Loans for the three and nine months ended September 30, 2004 and 2003 is presented in the following table.

     
     Three months
    ended
    September 30,

     Nine months
    ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Allowance at beginning of period $288 $228 $259 $194 
    Provision for loan losses  52  29  127  88 
    Other    13    20 
    Charge-offs  (32) (21) (85) (58)
    Recoveries  3  3  10  8 
      
     
     
     
     
    Net charge-offs  (29) (18) (75) (50)
      
     
     
     
     
    Allowance at end of period $311 $252 $311 $252 
      
     
     
     
     
    Net charge-offs as a percentage of average loans in repayment (annualized)  2.35% 2.01% 2.17% 1.90%
    Allowance as a percentage of the ending total loan balance  2.79% 3.17% 2.79% 3.17%
    Allowance as a percentage of ending loans in repayment  6.35% 6.85% 6.35% 6.85%
    Allowance coverage of net charge-offs (annualized)  2.73  3.44  3.11  3.80 
    Average total loans $10,639 $7,587 $9,900 $6,969 
    Ending total loans $11,159 $7,961 $11,159 $7,961 
    Average loans in repayment $4,845 $3,657 $4,614 $3,492 
    Ending loans in repayment $4,898 $3,684 $4,898 $3,684 

            The increase in the provision for Managed Private Education Loan losses for the third quarter of 2004 versus the year-ago quarter is primarily attributed to the growth in the portfolio of Managed Private Education Loans and to updates to our default assumptions in the third quarter of 2004.

            The increase in charge-offs is primarily due to the continued growth and maturity of loans in repayment. Reserves and charge-offs will continue to increase with the growth in the repayment portfolio. As discussed further below, the delinquency and forbearance amounts will also increase with the growth in the repayment portfolio. We utilize the expertise of our collection organization, including our debt management operation, to minimize charge-offs in our own portfolio and to increase recoveries on charged-off loans.

            We charge borrower fees on the majority of Managed Private Education Loans, both at origination and when the loan enters repayment. Such fees are deferred and recognized into income as a component of interest over the life of the related pool of loans. The unamortized balance of deferred origination fee revenue on a Managed Basis at September 30, 2004 and 2003 was $266 million and $137 million, respectively.

    Forbearance and Delinquencies—Managed Basis

            The tables below show our Managed Private Education Loan forbearance and delinquency trends at September 30, 2004 and 2003. Forbearances and delinquencies result in increased servicing and collection costs and have the potential to adversely impact earnings if the account charges off. Based on the timing of graduation, there are peak times when loans enter repayment which creates seasonal increases in delinquency and forbearance in the first and third quarters of the fiscal year.

    59



            Loans in forbearance status increased from 11.2 percent of loans in repayment and forbearance status at September 30, 2003 to 11.3 percent of loans in repayment and forbearance status at September 30, 2004.

     
     September 30,
     
     
     2004
     2003
     
     
     Balance
     %
     Balance
     %
     
    Loans in-school/grace/deferment(1) $5,639   $3,814   
    Loans in forbearance(2)  622    463   
    Loans in repayment and percentage of each status:           
     Loans current  4,469 91.2% 3,381 91.8%
     Loans delinquent 30-59 days(3)  160 3.3  127 3.4 
     Loans delinquent 60-89 days  105 2.1  74 2.0 
     Loans delinquent 90 days or greater  164 3.4  102 2.8 
      
     
     
     
     
     Total Managed Private Education Loans in repayment  4,898 100.0% 3,684 100.0%
      
     
     
     
     
    Total Managed Private Education Loans  11,159    7,961   
    Managed Private Education Loan allowance for losses  (311)   (252)  
      
       
       
    Managed Private Education Loans, net $10,848   $7,709   
      
       
       
    Percentage of Managed Private Education Loans in repayment  43.9%   46.3%  
      
       
       
    Delinquencies as a percentage of Managed Private Education Loans in repayment  8.8%   8.2%  
      
       
       

    (1)
    Loans for borrowers who still may be attending school or engaging in other permitted educational activities and are not yet required to make payments on their loans, e.g., residency periods for medical students or a grace period for bar exam preparation.

    (2)
    Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, consistent with the established loan program servicing procedures and policies.

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

            Private Education Loans are made to parent and student borrowers in accordance with our underwriting policies. These loans generally supplement the federally guaranteed student loans, which are subject to federal lending caps and are not guaranteed or insured against any loss of principal or interest. Student borrowers generally use the proceeds of these loans to obtain education and training, which increases the likelihood of obtaining employment at higher income levels. As a result, the loan generally results in the borrowers' repayment capability improving between the time the loan is made and the time they enter the post-education work force. Consistent with the federal guaranteed student loan program, we allow the loan repayment period on all Private Education Loans, except career training loans, to begin six months after the student borrower leaves school. This provides the borrower time to obtain employment and improves his or her ability to service the debt. For borrowers that need more than six months or experience other hardships, we may permit additional payment deferments or partial payments (both referred to as forbearances) when we believe additional time will improve the borrower's ability to repay the loan. Our current policy does not grant any reduction in the repayment obligation (principal or interest) but does allow the borrower to stop or reduce monthly payments for an agreed period of time. If appropriate, we grant forbearance in three to six month increments. During repayment, borrowers may request and obtain forbearances multiple times. Payment deferments can have the effect of reducing delinquencies and delaying charge-offs; however, the potential impact is appropriately considered in the determination of the loan loss reserves.

    60


            The table below breaks down the loans in forbearance by the cumulative number of months of forbearance the borrower has used as of September 30, 2004:

     
     September 30, 2004
     
     
     Forbearance
    Balance

     % of Total
     
    Cumulative number of months borrower has used forbearance      
    1 to 12 months $423 68%
    13 to 24 months  149 24 
    25 to 36 months  31 5 
    More than 36 months  19 3 
      
     
     
    Total $622 100.0%
      
     
     

            The table below shows the composition and status of the Private Education Loan portfolio by number of months aged from the first date of repayment:

     
     Months since entering repayment
    September 30, 2004

     1 to 24
    months

     25 to 48
    months

     More than
    48 months

     After
    2004(1)

     Total
    Loans in-school/grace/deferment $ $ $ $5,639 $5,639
    Loans in forbearance  463  105  54    622
    Loans in repayment — current  2,343  1,149  977    4,469
    Loans in repayment — delinquent 30-59 days  82  43  35    160
    Loans in repayment — delinquent 60-89 days  56  29  20    105
    Loans in repayment — delinquent 90 days or greater  65  57  42    164
      
     
     
     
     
    Total $3,009 $1,383 $1,128 $5,639 $11,159
      
     
     
     
     
     
     
    Months since entering repayment

    September 30, 2003

     1 to 24
    months

     25 to 48
    months

     More than
    48 months

     After
    2003(1)

     Total
    Loans in-school/grace/deferment $ $ $ $3,814 $3,814
    Loans in forbearance  320  90  53    463
    Loans in repayment — current  1,700  926  755    3,381
    Loans in repayment — delinquent 30-59 days  62  38  27    127
    Loans in repayment — delinquent 60-89 days  40  20  14    74
    Loans in repayment — delinquent 90 days or greater  46  29  27    102
      
     
     
     
     
    Total $2,168 $1,103 $876 $3,814 $7,961
      
     
     
     
     

    (1)
    Includes all loans in-school/grace/deferment.

    Allowance for FFELP Student Loan Losses—Managed Basis

            As a result of Sallie Mae Servicing receiving the EP designation by the DOE, we have reduced the balance in the Managed Risk Sharing allowance for loan losses by $62 million with an equal reduction in the third quarter provision for loan losses. At September 30, 2004, approximately 99 percent of our Managed federally insured loans are no longer subject to Risk Sharing. (See "Allowance for FFELP Student Loan Losses" above for a further discussion of the EP designation.)

    61



    LIQUIDITY AND CAPITAL RESOURCES

            We depend on the debt capital markets to support our business plan and we have developed deep and diverse funding sources to ensure continued access to the capital markets. Our biggest funding challenge is to maintain cost effective liquidity to fund the growth in the Managed portfolio of student loans as well as refinancing previously securitized loans when consolidated back on-balance sheet. At the same time we must maintain earnings spreads and control interest rate risk to preserve earnings growth. The main source of funding is student loan securitizations. In the first nine months of 2004, we securitized $29.9 billion in student loans in twelve transactions versus $22.1 billion in twelve transactions in the first nine months of 2003. Securitizations now comprise approximately 69 percent of total Managed debt at September 30, 2004. We expect approximately 75 percent of our student loan funding to come through securitizations by 2006. Our securitizations backed by FFELP loans are unique securities in the asset-backed class as they are backed by student loans with an explicit federal guarantee on 98 percent of principal and interest, 100 percent after October 19, 2004 (see "Allowance for FFELP Student Loan Losses" for a discussion of EP designation). This guarantee is subject to service compliance but is not related to the Company's GSE subsidiary. As evidenced by the 2004 volume, we have built a highly liquid and deep market for student loan securitizations by broadening our investor base worldwide. At September 30, 2004, we financed 100 percent of our Managed student loans from non-GSE sources versus 70 percent at September 30, 2003. In addition to securitizations, in the first nine months of 2004 we also significantly increased and diversified other financing through the issuance of $11.7 billion in SLM Corporation, term unsecured debt. In total, at September 30, 2004, non-GSE on-balance sheet debt, exclusive of on-balance sheet securitizations, totaled $32.2 billion, an 81 percent increase over September 30, 2003.

            Another major objective when financing our business is to minimize interest rate risk through match funding of our assets and liabilities. Generally, on a pooled basis to the extent practicable, we match the interest rate and reset characteristics of our Managed assets and liabilities. In this process, we use derivative financial instruments extensively to reduce our interest rate and foreign currency exposure. This interest rate risk management helps us to achieve a stable student loan spread irrespective of the interest rate environment. (See also "Interest Rate Risk Management" below.)

            The following tables present the ending balances at September 30, 2004 and 2003 and average balances and average interest rates of our Managed borrowings for the three and nine months ended September 30, 2004 and 2003. The average interest rates include derivatives that are economically hedging the underlying debt, but do not qualify for hedge accounting treatment under SFAS No. 133.

    62



    (See "NET INTEREST INCOME—Reclassification of Realized Derivative Transactions—Non-GAAP Presentation.")

     
     As of September 30,
     
     2004
     2003
     
     Ending Balance
     Ending Balance
     
     Short Term
     Long Term
     Short Term
     Long Term
    GSE $1,492 $568 $21,951 $4,682
    Non-GSE  2,909  29,309  855  16,939
    Securitizations (on-balance sheet)    30,764    9,625
    Securitizations (off-balance sheet)    47,265    42,897
      
     
     
     
    Total $4,401 $107,906 $22,806 $74,143
      
     
     
     
     
     
    Three months ended
    September 30,

     
    Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
     
     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     Average
    Balance

     Average
    Rate

     
    GSE $4,513 2.91%$33,060 1.68%$13,559 2.17%$36,991 1.81%
    Non-GSE  31,693 2.46  15,465 1.87  27,402 2.07  11,450 2.12 
    Securitizations
    (on-balance sheet)
      32,036 1.81  6,181 1.33  25,966 1.58  3,838 1.40 
    Securitizations
    (off-balance sheet)
      45,164 2.13  41,878 1.67  41,731 1.86  38,697 1.83 
      
     
     
     
     
     
     
     
     
    Total $113,406 2.16%$96,584 1.69%$108,658 1.89%$90,976 1.84%
      
     
     
     
     
     
     
     
     

            SLM Corporation's stand-alone liquidity is derived from our asset-backed commercial paper program, the issuance of unsecured commercial paper, $5 billion in committed bank lines of credit as of October 21, 2004, and our short-term investment portfolio. In addition, our Managed student loan assets are a source of liquidity due mainly to broad market acceptance of our principal asset of government guaranteed student loans.

    GSE Financing Activities

            As of September 30, 2004, we have substantially completed the Wind-Down of the GSE. The GSE will no longer finance the purchase of student loans and will have minimal debt issuances through the completion of the Wind-Down, now scheduled to occur December 31, 2004 or as soon as practicable thereafter. In August 2004, the Company repurchased approximately $1.7 billion of GSE debt through a tender offer and recorded a loss of $103 million. Any GSE debt securities not tendered must be defeased under the terms of the Privatization Act in an irrevocable defeasance trust that is collateralized by cash, U.S. Treasury securities and agency securities that are backed by the full faith and credit of the U.S. government. Based on current interest rates on October 13, 2004, management estimates that additional losses related to future debt repurchases and the eventual defeasance of the debt will be between $117 million and $127 million. Management expects to defease any GSE debt that is remaining outstanding after the tender offer to occur December 31, 2004 or as soon as practicable thereafter. (See also "STUDENT LOAN MARKETING ASSOCIATION—Privatization Act—GSE Wind-Down.")

    63



    Non-GSE Unsecured On-Balance Sheet Financing Activities

            The following table presents the senior unsecured credit ratings on our non-GSE debt from major rating agencies.

     
     S&P
     Moody's
     Fitch
    Short-term unsecured debt A-1 P-1 F-1+
    Long-term unsecured debt A A2 A+

            The table below presents our non-GSE, unsecured on-balance sheet funding by funding source for the three and nine months ended September 30, 2004 and 2003.

     
     Debt issued for the
    three months ended
    September 30,

     Debt issued for the
    nine months ended
    September 30,

     Outstanding at
    September 30,

     
     2004
     2003
     2004
     2003
     2004
     2003
    Commercial paper $ $ $272 $8,285 $273 $
    Convertible debentures        1,980  1,987  1,982
    Retail medium-term notes (EdNotes)  92  82  376  309  732  309
    Foreign currency denominated(1)  188    4,011  580  4,611  580
    Extendible notes      249  999  1,998  999
    Global notes  1,468  3,481  6,778  8,130  18,333  9,833
    Medium-term notes          3,233  4,091
      
     
     
     
     
     
    Total $1,748 $3,563 $11,686 $20,283 $31,167 $17,794
      
     
     
     
     
     

    (1)
    All foreign currency denominated notes are swapped back to U.S. dollars.

    Liquidity Risk

            Except for minor short-term debt issuances by the GSE in connection with the Wind-Down, all of our future financing activity will come from non-GSE sources, and as a result, our long-term funding, credit spreads and liquidity exposure to the capital markets have shifted from the government agency capital markets to the corporate and asset-backed capital markets. A major disruption in the fixed income capital markets that limits our ability to raise funds or significantly increases the cost of those funds could have a material impact on our ability to acquire student loans or on our results of operations. Going forward, securitizations will continue to be the primary source of long-term financing. Except for our asset-backed commercial paper conduit, our securitizations are structured such that we do not provide any level of financial, credit or liquidity support to any of the trusts. Our exposure is limited to the recovery of the Retained Interest asset on the balance sheet related to our off-balance sheet deals. Our FFELP Stafford Retained Interests are subject to prepayment risk primarily from consolidating loans that could materially impair their value. Our FFELP securitizations have minimal credit and interest rate risk and as a result, outside of the prepayment risk, we believe that, even in times of great stress in the capital markets, the likelihood is remote that any of these off-balance sheet arrangements could be impaired to the point at which they could result in a material adverse impact on the Company.

    64


    Securitization Activities

    Changes in Accounting Estimates Affecting the Residual Interest in Securitized Loans

            We updated certain assumptions during the third quarter of 2004 used in the valuation of the Residual Interest. The following are the significant assumption changes that were made:

     
     As of September 30,
    2004

     As of December 31,
    2003

    FFELP Stafford CPR 20% – 2004/2005 20% – 2004
      15% – 2006 15% – 2005
      6% – thereafter 6% – thereafter
    FFELP expected credit losses (as a % of securitized loan balance outstanding) 0% .17%

            The FFELP Stafford CPR assumption was increased to account for the continued high levels of Consolidation Loan activity. We lowered our assumption of expected FFELP credit losses to zero percent to reflect the effect of the EP designation on Sallie Mae serviced FFELP loans in the trusts. The EP designation is discussed in more detail above in "Allowance for FFELP Student Loan Losses." In total, the change in the fair value of the Company's Residual Interests due to all assumption changes as of September 30, 2004, when compared to prior assumptions, was a decrease of $11 million.

    Securitization Program

            Our FFELP Stafford, Private Education Loan and certain Consolidation Loan securitizations are structured such that they meet the sale criteria of SFAS No. 140, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities—a Replacement of SFAS No. 125," by using a two-step transaction with a qualifying special purpose entity ("QSPE") that legally isolates the transferred assets from the Company, even in the event of bankruptcy, and are accounted for off-balance sheet as a sale. The holders of the beneficial interests issued by the QSPE are not constrained from pledging or exchanging their interests and we do not maintain effective control over the transferred assets. In all of our off-balance sheet securitizations, we retain the right to receive the cash flows from the securitized student loans in excess of cash flows required to pay interest and principal on the bonds issued by the trust and servicing and administration fees.

            Prior to 2003, all of our securitization structures were off-balance sheet transactions. In certain 2003 and 2004 Consolidation Loan securitization structures, we hold rights that can affect the remarketing of the bonds, such that these securitizations did not qualify as QSPEs and must therefore be accounted for on-balance sheet as variable interest entities ("VIEs"). These securitization structures were developed to broaden and diversify the investor base for Consolidation Loan securitizations by allowing us to issue bonds with non-amortizing, fixed rate and foreign currency denominated tranches. As of September 30, 2004, we had $30 billion of securitized student loans in on-balance sheet securitization trusts. These securitizations are included with financings in the table below.

    65



            The following table summarizes the Company's securitization activity for the three and nine months ended September 30, 2004 and 2003. Those securitizations listed as sales are off-balance sheet transactions and those listed as financings remain on-balance sheet.

     
     Three months ended September 30,
     
     
     2004
     2003
     
    (Dollars in millions)

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     
    Sales:                     
    FFELP Stafford/PLUS loans 2 $4,500 $64 1.4%2 $3,511 $40 1.1%
    Consolidation Loans             
    Private Education Loans             
      
     
     
     
     
     
     
     
     
    Total securitizations—sales 2  4,500 $64 1.4%2  3,511 $40 1.1%
           
     
          
     
     
    Financings:                     
    Asset-backed commercial paper(1)                 
    Consolidation Loans 1  2,210      2  5,513      
      
     
          
     
          
    Total securitizations—financings 1  2,210      2  5,513      
      
     
          
     
          
    Total securitizations 3 $6,710      4 $9,024      
      
     
          
     
          
     
     
    Nine months ended September 30,

     
     
     2004
     2003
     
    (Dollars in millions)

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain(2)
    %

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     
    Sales:                     
    FFELP Stafford/PLUS loans 4 $10,002 $134 1.3%4 $5,772 $72 1.3%
    Consolidation Loans       2  4,256  434 10.2 
    Private Education Loans 2  2,535  241 9.5 2  2,253  153 6.8 
      
     
     
     
     
     
     
     
     
    Total securitizations—sales 6  12,537 $375 3.0%8  12,281 $659 5.4%
           
     
          
     
     
    Financings:                     
    Asset-backed commercial paper(1) 1  4,186              
    Consolidation Loans 5  13,224      4  9,825      
      
     
          
     
          
    Total securitizations—financings 6  17,410      4  9,825      
      
     
          
     
          
    Total securitizations 12 $29,947      12 $22,106      
      
     
          
     
          

    (1)
    The asset-backed commercial paper program is a revolving 364-day multi-seller conduit that allows the Company to borrow up to $5 billion with annual extensions. The Company may purchase loans out of this trust at its discretion, and as a result, the trust is not a qualifying special purpose entity ("QSPE") and the securitization was accounted for on-balance sheet as a Variable Interest Entity ("VIE").

    (2)
    The increase in the Private Education Loans securitization gain percentage in 2004 is due to the underlying student loans having higher spreads and the related bonds having a lower funding cost due primarily to the maturing of the Private Education Loan marketplace which has resulted in greater acceptance by investors and lower spreads on the debt issued.

            At September 30, 2004 and December 31, 2003, securitized student loans outstanding totaled $74.5 billion and $55.1 billion, respectively.

    Retained Interest on Securitized Loans

            The Residual Interest plus any reserve or cash accounts constitute the Retained Interest asset on-balance sheet. The Retained Interests are recorded at fair value at the time of sale and each

    66



    subsequent quarter using a discounted cash flow methodology. At September 30, 2004 and December 31, 2003, the fair value of the Retained Interest was $2.5 billion and $2.5 billion, respectively. The average balance of the Retained Interest for the three months ended September 30, 2004 and 2003 was $2.4 billion and $2.9 billion, respectively, and for the nine months ended September 30, 2004 and 2003 was $2.4 billion and $2.7 billion, respectively. The deferred tax liability associated with these assets was $311 million and $275 million at September 30, 2004 and December 31, 2003, respectively.

    Embedded Fixed Rate Floor Income

            Included in the gain on student loan securitizations of Consolidation Loans is an estimate of the Embedded Fixed Rate Floor Income from the loans securitized. Depending on interest rate levels, the ongoing re-evaluation of this estimate of Embedded Fixed Rate Floor Income can cause volatility in the fair value of the Retained Interest asset. The fair value of the Embedded Fixed Rate Floor Income included in the Retained Interest asset as of September 30, 2004 and December 31, 2003 was $549 million and $727 million, respectively.

    Servicing and Securitization Revenue

            The following table summarizes the components of servicing and securitization revenue for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
    Servicing revenue $86 $81 $239 $233 
    Securitization revenue, exclusive of Embedded Floor Income  54  31  107  135 
      
     
     
     
     
    Servicing and securitization revenue, before Embedded Floor Income  140  112  346  368 
      
     
     
     
     
    Embedded Floor Income  56  82  200  276 
     Less: Floor Income previously recognized in gain calculation  (37) (48) (127) (109)
      
     
     
     
     
    Net Embedded Floor Income  19  34  73  167 
      
     
     
     
     
    Total servicing and securitization revenue $159 $146 $419 $535 
      
     
     
     
     
    Average off-balance sheet student loans $42,230 $39,803 $39,787 $37,631 
      
     
     
     
     
    Average balance of Retained Interest $2,397 $2,871 $2,435 $2,650 
      
     
     
     
     
    Servicing and securitization revenue as a percentage of the average balance of off-balance sheet student loans (annualized)  1.49% 1.46% 1.41% 1.90%
      
     
     
     
     

            Fluctuations in servicing and securitization revenue are generally driven by the amount of and the difference in the timing of Floor Income recognition on off-balance sheet student loans, as well as the impact of Consolidation Loan activity on FFELP Stafford student loan securitizations. When FFELP Stafford loans consolidate they are bought out of the trust, which shortens the life of the trust. We estimate the trust prepayments through consolidation with our CPR assumption. When consolidation activity is higher than forecasted, the Residual Interest asset can be impaired and the yield used to recognize subsequent income from the trust is negatively impacted. Impairments related to the Retained Interests for the three months ended September 30, 2004 and 2003, respectively, were $12 million and $12 million. These impairment charges were recorded as a loss and are included as a reduction in securitization revenue. The impairment charge of $61 million for the nine months ended

    67



    September 30, 2004 is primarily the result of (a) FFELP Stafford loans continuing to consolidate at levels faster than projected, resulting in $28 million of impairment and (b) rising interest rates during the second quarter of 2004 which decreased the value of the Floor Income component of our Retained Interest resulting in $33 million of impairment.

    Interest Rate Risk Management

    Interest Rate Gap Analysis

            We manage our interest rate risk on a Managed Basis. As a result, we use on and off-balance sheet derivatives to hedge the basis, interest rate and foreign currency risk in our securitization trusts as the trusts typically issue asset-backed securities with a variety of interest rate terms and in multiple currencies to fund student loans indexed to either the 91-day Treasury bill, commercial paper or in the case of Private Education Loans, the Prime rate.

            In the table below, the Company's variable rate assets and liabilities are categorized by reset date of the underlying index. Fixed rate assets and liabilities are categorized based on their maturity dates. An interest rate gap is the difference between volumes of assets and volumes of liabilities maturing or repricing during specific future time intervals. The following gap analysis reflects rate-sensitive positions at September 30, 2004 and is not necessarily reflective of positions that existed throughout the period.

     
     Interest Rate Sensitivity Period
     
     
     3 months
    or less

     3 months to
    6 months

     6 months
    to 1 year

     1 to 2
    years

     2 to 5
    years

     Over
    5 years

     
    Assets                   
    Student loans $50,819 $135 $2,392 $882 $17 $24 
    Academic facilities financings and other loans  366  39  94  25  21  450 
    Cash and investments  7,241  29  98  154  1,199  632 
    Other assets  1,450  158  316  343  676  3,399 
      
     
     
     
     
     
     
    Total assets  59,876  361  2,900  1,404  1,913  4,505 
      
     
     
     
     
     
     
    Liabilities and Stockholders' Equity                   
    Short-term borrowings  3,188  490  721       
    Long-term notes  40,381    533  1,155  6,257  12,714 
    Other liabilities  524          2,081 
    Minority interest in subsidiary            15 
    Stockholders' equity            2,900 
      
     
     
     
     
     
     
    Total liabilities and stockholders' equity  44,093  490  1,254  1,155  6,257  17,710 
      
     
     
     
     
     
     
    Period gap before adjustments  15,783  (129) 1,646  249  (4,344) (13,205)

    Adjustments for Derivatives and Other Financial Instruments

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Interest rate swaps  (10,567) 388  (5,066) (517) 3,751  12,011 
    Impact of securitized student loans  (3,436)   3,436       
      
     
     
     
     
     
     
    Total derivatives and other financial instruments  (14,003) 388  (1,630) (517) 3,751  12,011 
      
     
     
     
     
     
     
    Period gap $1,780 $259 $16 $(268)$(593)$(1,194)
      
     
     
     
     
     
     
    Cumulative gap $1,780 $2,039 $2,055 $1,787 $1,194 $ 
      
     
     
     
     
     
     
    Ratio of interest-sensitive assets to interest-sensitive liabilities  134.1% 41.4% 206.1% 91.9% 19.8% 8.7%
      
     
     
     
     
     
     
    Ratio of cumulative gap to total assets  2.5% 2.9% 2.9% 2.5% 1.7% %
      
     
     
     
     
     
     

    68


    Weighted Average Life

            The following table reflects the weighted average life for our Managed earning assets and liabilities at September 30, 2004.

    (Averages in years)

     On-Balance
    Sheet

     Off-Balance Sheet
     Managed
    Earning assets      
    Student loans 8.4 4.3 7.9
    Academic facilities financings and other loans 7.3  7.3
    Cash and investments 1.2  1.2
      
     
     
    Total earning assets 7.4 4.3 7.3
      
     
     
    Borrowings      
    Short-term borrowings .4  .4
    Long-term borrowings 7.2 4.3 5.9
      
     
     
    Total borrowings 6.7 4.3 5.7
      
     
     

            In the above table, Treasury receipts and variable rate asset-backed securities, although generally liquid in nature, extend the weighted average remaining term to maturity of cash and investments to 1.2 years. Long-term debt issuances likely to be called have been categorized according to their call dates rather than their maturity dates. Long-term debt issuances which are putable by the investor are categorized according to their put dates rather than their maturity dates.

    COMMON STOCK

            The following table summarizes our common share repurchase and equity forward activity for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
    (Common shares in millions)

     
     2004
     2003
     2004
     2003
     
    Common shares repurchased:             
     Open market    .5  .5  5.5 
     Equity forwards(1)  11.4  1.0  24.8  16.1 
     Benefit plans  .1  .7  1.0  2.3 
      
     
     
     
     
     Total shares repurchased  11.5  2.2  26.3  23.9 
      
     
     
     
     
     Average purchase price per share $38.91 $40.53 $36.21 $31.19 
      
     
     
     
     
    Common shares issued  1.8  2.3  7.9  16.8 
      
     
     
     
     
    Equity forward contracts:             
     Outstanding at beginning of period  47.2  33.1  43.5  28.7 
     New contracts  12.3  8.1  29.4  27.6 
     Exercises(1)  (11.4) (1.0) (24.8) (16.1)
      
     
     
     
     
     Outstanding at end of period  48.1  40.2  48.1  40.2 
      
     
     
     
     
    Board of Director authority remaining at end of period  8.4  47.0  8.4  47.0 
      
     
     
     
     

    (1)
    During September 2004, we accelerated equity forward contracts covering 53.4 million shares of our common stock. We net settled these contracts by receiving 6.7 million shares which equaled the intrinsic value of the equity forward contracts that were accelerated. Simultaneously, with the

    69


      acceleration of these equity forward contracts, we entered into new equity forward contracts with the same counterparties covering 46.7 million shares of our common stock. The purchase prices related to these new equity forward contracts were the current market prices of our stock when such contracts were entered into. The net reduction of equity forward contracts outstanding from this transaction of 6.7 million shares is shown net in the "exercises" row of the table.

            As of September 30, 2004, the expiration dates and purchase prices for outstanding equity forward contracts were as follows:

    Year of maturity

     Outstanding
    contracts

     Range of
    purchase prices

     Average
    purchase price

     
     (in millions)

      
      
    2006 11.1 $39.74 – $43.75 $43.16
    2007 12.0   43.24 –  43.75  43.47
    2008 9.1   43.48 –  43.75  43.56
    2009 15.9   43.24 –  44.33  43.59
      
       
      48.1   $43.46
      
       

            At September 30, 2004, the total common shares that could potentially be acquired over the next five years under outstanding equity forward contracts was 48.1 million shares at an average price of $43.46 per share. We have remaining authority to enter into additional share repurchases and equity forward contracts for 8.4 million shares. In October 2004, the Board of Directors voted to authorize the repurchase of up to an additional 30 million shares of the Company's common stock, in addition to the remaining authority at September 30, 2004.

            In July 2003, the Board of Directors voted to retire 170 million shares of common stock held in treasury, effective in September 2003. Based on an average price of $18.04 per share, this retirement decreased the balance in treasury stock by $3.1 billion, with corresponding decreases of $34 million in common stock and $3.1 billion in retained earnings.

    STUDENT LOAN MARKETING ASSOCIATION

    Privatization Act—GSE Wind-Down

            As of September 2004, the Company had substantially completed the Wind-Down of the GSE and, on November 1, 2004, the Company sent notices to the Secretary of Education and the Secretary of the Treasury that it intends to wind-down and dissolve the GSE on December 31, 2004 or as soon as practicable thereafter. On October 28, 2004, as part of the Wind-Down process, the GSE paid a cash dividend of $900 million to the Company.

            On June 30, 2004, the Company purchased FFELP student loans through non-GSE affiliates and as a result the GSE was required by statute to terminate all such activity. As a result, the GSE is no longer a source of liquidity for the Company's purchase of student loans and the Company's GSE-related financing activities will primarily consist of refinancing the remainder of its assets through non-GSE sources. All GSE debt that remains outstanding upon completion of these Wind-Down activities will be defeased through creation of a fully collateralized trust, consisting of cash or financial instruments backed by the full faith and credit of the U.S. government with cash flows that provide for the interest and principal obligations of the defeased debt. Through September 30, 2004, the Company repurchased approximately $1.7 billion of GSE debt through a tender offer and recorded a loss of $103 million. Based on current interest rates on October 13, 2004, the Company estimates that additional losses related to future debt repurchases and the eventual defeasance of the debt will be between $117 million and $127 million.

            The Privatization Act requires that the GSE maintain a minimum statutory capital adequacy ratio (the ratio of the GSE's stockholders' equity to total assets plus 50 percent of the credit equivalent amount of certain off-balance sheet items) of at least 2.25 percent or be subject to certain "safety and

    70



    soundness" requirements designed to restore compliance. While the GSE may not finance or guarantee the activities of its non-GSE affiliates, it may, subject to its minimum capital requirements, dividend retained earnings and surplus capital to SLM Corporation, which in turn may contribute such amounts to its non-GSE subsidiaries. At September 30, 2004, the GSE's statutory capital adequacy ratio was 36.64 percent.

            The GSE has also received guidance from the U.S. Department of the Treasury's Office of Sallie Mae Oversight ("OSMO") regarding safety and soundness considerations affecting its Wind-Down. As a result, in connection with any dividend declarations, the GSE will supplement the statutory minimum capital ratio requirement with a risk-based capital measurement formula. At September 30, 2004, the GSE's capital ratio under this measurement formula was 150 percent, which was above OSMO's minimum recommended level of 4.00 percent. Management does not expect the capital levels of our consolidated balance sheet to change as a result of this supplemental formula.

            The Privatization Act imposes certain restrictions on intercompany relations between the GSE and its affiliates during the Wind-Down Period. The GSE may, however, continue to issue new debt obligations maturing on or before September 30, 2008 although, because of the accelerated Wind-Down described above, we are limiting the maturity on any new GSE debt and the GSE has not issued any long-term debt since July 2003. The GSE will no longer issue short-term floating rate notes, but will continue to issue other short-term debt as necessary, until all current GSE assets are refinanced. The legislation further provides that the legal status and attributes of the GSE's debt obligations, including the exemptions from Securities and Exchange Commission registration and state taxes, will be fully preserved until their respective maturities. Such debt obligations will remain GSE debt obligations, whether such obligations were outstanding at the time of, or issued subsequent to, the reorganization of the GSE into the current holding company structure.

            In connection with the Wind-Down of the GSE, we have securitized, sold, and transferred the majority of the GSE's assets such that at September 30, 2004, the GSE had $4.7 billion in assets remaining of which none were student loans. This represents four percent of total Managed assets. At September 30, 2004, the GSE's assets primarily consisted of investments, cash and cash equivalents.

            Given the GSE's current exemption from state income taxes, management is continually evaluating the impact upon the Company's overall state tax position resulting from planned sales and transfers of GSE assets. It is currently projected that for 2005, the Company's state tax rate will increase by 0.5 percent to 1 percent above current levels as a result of the GSE asset transfers.

    71



            The following table summarizes the GSE's asset sales and transfers for the three and nine months ended September 30, 2004 and 2003 (carrying value includes accrued interest).

     
     Three months ended September 30,
     
     2004
     2003
    (Dollars in millions)

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

    FFELP/Consolidation Loan securitizations $ $ $ $3,603 $3,563 $40
    Sale of on-balance sheet VIEs, net(1)        591  141  450
    Student loan sales(2)  2,076  2,038  38  526  514  12
    Non-cash dividend of FFELP Stafford/PLUS student loans(3)        1,077  1,054  23
    Sale of swaps and Floor Income Contracts(4)  (613) (613)       
    Sale of Retained Interests in securitized receivables(5)        3,068  2,451  617
    Loans consolidated with SLM Corp. entities  172  172    37  37  
    Sale of assets and liabilities to SLM Corp. entities, net  1,886  1,675  211      
     
     
    Nine months ended September 30,

     
     2004
     2003
     
     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

    FFELP/Consolidation Loan securitizations $2,577 $2,545 $32 $10,722 $10,216 $506
    Sale of on-balance sheet VIEs, net(1)  963  127  836  1,259  306  953
    Student loan sales(2)  8,249  8,061  188  4,022  3,877  145
    Non-cash dividend of FFELP Stafford/PLUS student loans(3)  960  944  16  1,077  1,054  23
    Non-cash dividend of insurance and benefit plan related investments        346  346  
    Sale of swaps and Floor Income Contracts(4)  (760) (760)       
    Sale of Retained Interests in securitized receivables(5)  65  63  2  3,068  2,451  617
    Loans consolidated with SLM Corp. entities  590  590    37  37  
    Sale of assets and liabilities to SLM Corp. entities, net  2,054  1,817  237      
    Sale of GSE subsidiaries to SLM Corp. entities(6)  4,626  4,374  252      

    (1)
    These VIEs consist of securitized Consolidation Loans totaling $5.5 billion for the three months ended September 30, 2003, respectively, and $10.5 billion and $9.8 billion for the nine months ended September 30, 2004 and 2003, respectively, and the sales are recorded net of debt issued. Included in the $10.5 billion of loans sold in 2004 were $2.2 billion of Consolidation Loans acquired by the GSE from SLM Education Loan Corporation, a non-GSE subsidiary of the Company.

    (2)
    The student loans were sold by the GSE to a subsidiary of SLM Corporation at fair market value.

    (3)
    This dividend was recorded at fair market value.

    (4)
    The GSE sold swaps and Floor Income Contracts to SLM Corporation at fair market value.

    (5)
    The GSE sold its Retained Interests in securitized receivables to SLM Corporation at fair market value.

    (6)
    The GSE sold its subsidiaries to SLM Corporation, in connection with the GSE Wind-Down. This consisted primarily of $5.1 billion in student loans and $1.2 billion in short-term and long-term debt.

    72


            All intercompany transactions between the GSE and the Company and its non-GSE subsidiaries have been eliminated in the Company's consolidated financial statements.

            The following table shows the percentage of certain assets and income held by the GSE versus non-GSE as of and for the nine months ended September 30, 2004.

     
     Nine months ended
    September 30, 2004

     
     
     GSE
     Non-GSE
     
    Ending balance of on-balance sheet Private Education Loans, net %100%
    Ending balance of on-balance sheet student loans, net %100%
    Ending balance of Managed student loans financed, net(1) %100%
    Ending balance of on-balance sheet assets 7%93%
    Ending balance of Managed assets 4%96%
    Average balance of on-balance sheet interest earning assets 23%77%
    Interest income 22%78%
    Fee income 1%99%

    (1)
    Includes securitized trusts.

    Average Balance Sheets—GSE

            The following table reflects the GSE's rates earned on interest earning assets and paid on interest bearing liabilities for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended September 30,
     Nine months ended September 30,
     
     
     2004
     2003
     2004
     2003
     
     
     Balance
     Rate
     Balance
     Rate
     Balance
     Rate
     Balance
     Rate
     
    Average Assets                     
    Federally insured student loans $1,748 1.92%$29,773 4.37%$11,075 3.67%$32,688 4.77%
    Private Education Loans     674 5.89  526 5.16  1,888 5.59 
    Academic facilities financings and other loans  137 7.49  728 6.33  453 6.47  792 6.28 
    Cash and investments  4,844 2.81  3,106 3.21  3,532 3.24  3,509 3.22 
      
     
     
     
     
     
     
     
     
    Total interest earning assets  6,729 2.68% 34,281 4.34% 15,586 3.70% 38,877 4.70%
         
        
        
        
     
    Retained Interest in securitized receivables      1,774        2,113   
    Other non-interest earning assets  695    1,904    1,069    1,543   
      
       
       
       
       
     Total assets $7,424   $37,959   $16,655   $42,533   
      
       
       
       
       

    Average Liabilities and
    Stockholders' Equity

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Six month floating rate notes $1,259 1.58%$3,087 1.06%$2,040 1.21%$2,987 1.17%
    Other short-term borrowings  2,314 1.81  23,996 1.56  9,009 1.86  22,486 1.57 
    Long-term notes  961 7.40  6,045 3.13  2,563 4.84  12,669 2.73 
      
     
     
     
     
     
     
     
     
    Total interest bearing liabilities  4,534 2.93% 33,128 1.80% 13,612 2.32% 38,142 1.92%
         
        
        
        
     
    Non-interest bearing liabilities  1,133    1,658    1,416    1,649   
    Stockholders' equity  1,757    3,173    1,627    2,742   
      
       
       
       
       
    Total liabilities and stockholders' equity $7,424   $37,959   $16,655   $42,533   
      
       
       
       
       
    Net interest margin    .70%   2.60%   1.68%   2.81%
         
        
        
        
     
    Securitized student loans $   $37,037   $   $35,868   
      
       
       
       
       

    73


    RECENT DEVELOPMENTS

    Acquisitions

            During the third quarter of 2004, we completed one acquisition and announced two additional acquisitions. We will account for these transactions under the purchase method of accounting as defined in SFAS No. 141, "Business Combinations," and allocate the purchase price to the fair market value of the assets acquired, including identifiable intangible assets and goodwill.

    Arrow Financial Services

            On September 15, 2004, we acquired 64 percent of Arrow Financial Services, a full-service, accounts receivable management company that purchases charged-off debt, conducts contingency collection work and performs third-party receivables servicing across a number of consumer asset classes, for a purchase price of approximately $165 million. Under the terms of the agreement, Sallie Mae has the option to purchase the remaining interest in Arrow Financial Services over a three-year period. The acquisition will be accounted for under the purchase accounting method and the purchase price will be allocated to tangible and intangible assets based on their fair market values when the independent appraisal is complete.

            Arrow Financial Services employs nearly 1,400 individuals at locations in Niles, Illinois; Gaithersburg, Maryland; San Diego, California; Whitewater, Wisconsin; and Rockville Centre, New York. It will retain its brand and senior management team.

    Southwest Student Services Corporation

            On October 15, 2004, we completed our purchase of the outstanding stock of Southwest Student Services Corporation ("Southwest") from the Helios Education Foundation. The transaction includes Southwest's $4.8 billion student loan portfolio, its Phoenix-based loan origination and servicing center and its sales and marketing operations. In addition to the student loan portfolio, the purchase will expand our loan origination capability and broaden our market reach.

            Southwest provides for the origination, funding, acquisition and servicing of education loans. It is among the top 30 originators of federal student loans, issuing approximately $300 million in Stafford and PLUS loans and $1.5 billion in Consolidation Loans annually, and it is the nation's ninth largest holder of federal student loans. Southwest provides student loans and related services nationally with a primary focus on colleges and universities in Arizona and Florida. Southwest employs nearly 300 individuals.

    Student Loan Finance Association

            On September 23, 2004, we announced our intent to purchase the secondary market and related businesses of Education Assistance Foundation ("EAF") and its affiliate, Student Loan Finance Association ("SLFA"). SLFA is a Northwest regional leader in education loan funding and acquisition. The transaction includes SLFA's $1.6 billion student loan portfolio and an origination franchise that generates $50 million of student loan volume annually. In addition, as a part of this transaction, we will enter into a full service guarantor servicing contract with EAF's affiliate, Northwest Education Association ("NELA"), a guarantee agency for FFELP student loans that serves the Pacific Northwest. In a related transaction, NELA will become an affiliate of USAF, the Company's largest guarantor servicing client. We expect to close the transaction in two steps. The first step, which will include NELA and a portion of the SLFA assets, is expected to close by the end of 2004. The balance of the transactions is expected to close in 2005.

    74



    Exceptional Performer Designation

            On October 5, 2004, the DOE formally notified us that the Company's loan servicing division, Sallie Mae Servicing, received the Department's "Exceptional Performer" designation, a classification awarded to qualified lenders and loan servicers for meeting certain government standards in administering loans under the FFELP.

            To qualify as an Exceptional Performer, lenders and servicers must achieve an overall compliance performance rating of 97 percent or higher for servicing requirements set by the DOE on federally guaranteed loans.

            As a result of the designation, during a one-year period that commenced on October 19, 2004, the Company will receive 100 percent reimbursement on default claims on federally guaranteed student loans that were serviced by Sallie Mae Servicing for a period of at least 270 days prior to the date of default. This one-year period may be extended on an annual basis so long as the Company maintains a satisfactory overall compliance rating. The initial one-year period and any extensions are subject to quarterly compliance audits that can result in the revocation of the designation.

    Bank One/JPMorgan Chase Merger

            On July 30, 2004, following the merger of JPMorgan Chase and Bank One, the Company and Bank One entered into a comprehensive agreement under which (i) certain agreements between the parties were terminated in consideration for Bank One agreeing to pay termination fees of $23 million, including a $14 million fee to terminate a marketing services agreement and a $9 million fee to terminate a loan purchase agreement, and (ii) the ExportSS agreement between the parties was extended by more than three years. The separate joint venture agreement with JPMorgan Chase was not affected by the merger. Under its terms, by year end 2004, we will offer JPMorgan Chase new loan purchase and servicing terms for a five-year period beginning September 2007. If the Company and JPMorgan Chase are unable to mutually agree upon such terms by May 31, 2005, then either party may trigger a "Dutch auction" process. Under that process, the electing party offers to purchase the other party's 50 percent interest or sell its 50 percent interest in the joint venture at a specified price. The non-electing party then has the right to either sell its interest in the joint venture or purchase the electing party's interest, in either case at the originally offered price. If we are the successful purchaser in a Dutch auction, then for a two-year period following the closing:

      JPMorgan Chase may not compete with the Company in the marketing, purchasing, servicing or ownership of education loans (except with respect to the continuation of business activities under the Bank One name or the name of any other entity with which JPMorgan Chase affiliates),

      we may use certain Chase trademarks for a nominal annual fee, and

      we acquire all rights to make additional FFELP student loans (serial loans) to customers of the joint venture.

            If JPMorgan Chase is the successful purchaser in a Dutch auction, then for a two-year period following the closing:

      it may use certain Sallie Mae trademarks for a nominal annual fee (but the Company would not be constrained by any non-compete restriction), and

      we would be required to act as origination and servicing agent for JPMorgan Chase at market rates.

            During the academic year 2004-2005, we expect to originate $5.4 billion of loans through the Bank One/JPMorgan Chase brand names.

    75



    Legislative Update

    American Jobs Creation Act of 2004

            On October 22, 2004 President Bush signed into law the American Jobs Creation Act of 2004 (the "October 22 Act"), which amends the Internal Revenue Code of 1986. Among other things, the October 22 Act permits the Secretary of the Treasury to contract with private entities to perform tax-collection services similar to the services the Company's Pioneer Credit Recovery subsidiary currently performs for the U.S. Department of Education. The Company believes that it is well qualified to bid for any work outsourced under the October 22 Act.

    Taxpayer-Teacher Protection Act of 2004

            On October 30, 2004 President Bush signed the Taxpayer-Teacher Protection Act of 2004 (the "October 30 Act"), a new law that amends the Higher Education Act of 1965, as amended ("HEA"). The October 30 Act restricts the situations in which lenders are entitled to a minimum yield of 9.5 percent in connection with loans made from the proceeds of certain tax-exempt bonds. Specifically, the DOE will no longer guarantee a minimum yield of 9.5 percent for a loan financed with qualifying tax-exempt bonds if (1) the underlying bond matures, is retired, is defeased or is refunded or (2) if the loan is refinanced with funds obtained from certain bonds or is sold or transferred to another holder. The Act, which is effective for a 15-month period, is expected to be permanently extended as part of the reauthorization of the HEA. Management expects that the October 30 Act will have no impact on the Company's earnings or operations.

    OTHER RELATED EVENTS AND INFORMATION

            Congress reauthorizes HEA every five years. The HEA was originally scheduled to expire on September 30, 2003. In October 2004, Congress passed legislation extending the HEA until September 30, 2005. We now expect final Congressional action on the next full reauthorization to occur in 2005.

            As with past HEA reauthorizations, there are many legislative proposals being advanced by schools, industry participants and other interested stakeholders. Sallie Mae has joined the "Coalition for Better Student Loans," a group of organizations representing colleges, universities, financial aid administrators, parents and other loan providers that has advanced a series of proposals designed to strengthen federal student loan programs, including:

      lowering the cost of borrowing by eliminating origination fees paid by students,

      raising Stafford loan limits to permit schools to offer students more federal student loans with their below-market interest rates and student-friendly repayment terms,

      making it easier for students to repay their loans by offering more flexible repayment options,

      ensuring a viable loan consolidation program, and

      expanding loan forgiveness to borrowers who work in certain highly needed occupations.

            The President's budget also contains proposals to increase first-year loan limits, expand extended repayment options for FFELP borrowers, mandate a one percent guaranty fee for borrowers, and phase out higher special allowance payments associated with certain tax-exempt student loan bonds. Other proposals have already been announced or introduced by Members of Congress, including proposals to create a program that may provide financial incentives to schools to join the FDLP, repeal the "single holder rule," permit borrowers who already completed their higher education studies to refinance or reconsolidate previously consolidated loans, require lenders to win student loan contracts by bidding at an auction and eliminate floor income on variable rate student loans. Under the single holder rule, if

    76



    only one lender holds all of a borrower's loans, then another lender cannot consolidate the loans away from the current holder unless the current holder declines to consolidate loans for the borrower or is unwilling to offer income-sensitive repayment terms. If the single holder rule is repealed, the Company's student loan portfolio could be subject to an increased level of consolidation activity. In addition, if the reconsolidation proposal is enacted, the Company could experience a significant increase in refinancing activity, which, in turn, would have a material adverse effect on the Company's financial condition and results of operations. If adopted, a student loan auction proposal, depending on its structure, could have a material adverse effect on the Company's student loan spread. Finally, enactment of the proposal to eliminate Floor Income would decrease the Company's interest income in certain interest rate environments. We expect that some of these proposals will be discussed in the context of the full HEA reauthorization.

    Item 3. Quantitative and Qualitative Disclosures about Market Risk

    Interest Rate Sensitivity Analysis

            The effect of short-term movements in interest rates on our results of operations and financial position has been limited through our interest rate risk management. The following tables summarize the effect on earnings for the three and nine months ended September 30, 2004 and 2003 and the effect on fair values at September 30, 2004 and December 31, 2003, based upon a sensitivity analysis performed by us assuming a hypothetical increase in market interest rates of 100 basis points and 300 basis points while funding spreads remain constant. We have chosen to illustrate the effects of a hypothetical increase in interest rates, as an increase gives rise to a larger absolute value change to the financial statements. The effect on earnings was performed on our variable rate assets, liabilities and hedging instruments while the effect on fair values was performed on our fixed rate assets, liabilities and hedging instruments.

    77


     
     Three months ended September 30,
     
     
     2004
     2003
     
     
     Interest Rates:
     Interest Rates:
     
     
     Change from
    increase of
    100 basis points

     Change from
    increase of
    300 basis points

     Change from
    increase of
    100 basis points

     Change from
    increase of
    300 basis points

     
    (Dollars in millions, except
    per share amounts)

     
     $
     %
     $
     %
     $
     %
     $
     %
     
    Effect on Earnings                     
    Increase/(decrease) in pre-tax net income before unrealized derivative market value adjustment $14 4%$44 12%$(22)(7)%$(24)(8)%
    Unrealized derivative market value adjustment  108 148  43 58  371 148  877 350 
      
     
     
     
     
     
     
     
     
    Increase in net income before taxes $122 27%$87 19%$349 63%$853 154%
      
     
     
     
     
     
     
     
     
    Increase in diluted earnings per share $.179 22%$.128 16%$.488 47%$1.192 115%
      
     
     
     
     
     
     
     
     
     
     
    Nine months ended September 30,

     
     
     2004
     2003
     
     
     Interest Rates:
     Interest Rates:
     
     
     Change from
    increase of
    100 basis points

     Change from
    increase of
    300 basis points

     Change from
    increase of
    100 basis points

     Change from
    increase of
    300 basis points

     
    (Dollars in millions, except
    per share amounts)

     
     $
     %
     $
     %
     $
     %
     $
     %
     
    Effect on Earnings                     
    Increase/(decrease) in pre-tax net income before unrealized derivative market value adjustment $23 2%$111 11%$(141)(10)%$(147)(10)%
    Unrealized derivative market value adjustment  108 15  43 6  371 111  877 262 
      
     
     
     
     
     
     
     
     
    Increase in net income before taxes $131 7%$154 9%$230 13%$730 41%
      
     
     
     
     
     
     
     
     
    Increase in diluted earnings per share $.190 7%$.224 8%$.321 12%$1.021 38%
      
     
     
     
     
     
     
     
     
     
     
    At September 30, 2004

     
     
      
     Interest Rates:
     
     
      
     Change from increase of
    100 basis points

     Change from Increase of 300 basis points
     
    (Dollars in millions)

      
     
     Fair Value
     $
     %
     $
     %
     
    Effect on Fair Values              
    Assets              
     Student loans $55,996 $(346)(1)%$(733)(1)%
     Other earning assets  10,396  (81)(1) (246)(2)
     Other assets  6,342  (476)(8) (624)(10)
      
     
     
     
     
     
     Total assets $72,734 $(903)(1)%$(1,603)(2)%
      
     
     
     
     
     
    Liabilities              
     Interest bearing liabilities $65,736 $(999)(2)%$(2,660)(4)%
     Other liabilities  2,605  396 15  1,835 70 
      
     
     
     
     
     
     Total liabilities $68,341 $(603)(1)%$(825)(1)%
      
     
     
     
     
     

    78


     
     At December 31, 2003
     
     
      
     Interest Rates:
     
     
      
     Change from
    increase of 100 basis points

     Change from
    Increase of 300 basis points

     
    (Dollars in millions)

      
     
     Fair Value
     $
     %
     $
     %
     
    Effect on Fair Values              
    Assets              
     Student loans $51,559 $(399)(1)%$(870)(2)%
     Other earning assets  9,085  (112)(1) (309)(3)
     Other assets  5,531  (543)(10) (839)(15)
      
     
     
     
     
     
     Total assets $66,175 $(1,054)(2)%$(2,018)(3)%
      
     
     
     
     
     
    Liabilities              
     Interest bearing liabilities $58,993 $(1,458)(2)%$(3,630)(6)%
     Other liabilities  3,437  610 18  1,979 58 
      
     
     
     
     
     
     Total liabilities $62,430 $(848)(1)%$(1,651)(3)%
      
     
     
     
     
     

            A primary objective in our funding is to minimize our sensitivity to changing interest rates by generally funding our floating rate student loan portfolio with floating rate debt. However, as discussed under "Student Loans—On-Balance Sheet Floor Income," in the current low interest rate environment, we can have a fixed versus floating mismatch in funding as the student loan earns at the fixed borrower rate and the funding remains floating. Therefore, absent other hedges, in a low interest rate environment, the hypothetical rise in interest rates in the above table has a greater adverse effect on earnings and fair values due to the reduction in potential Floor Income than in higher interest rate environments where the interest rate formula rises above the borrower rate and the student loans become a floating rate asset that is matched with floating rate debt.

            During the three and nine months ended September 30, 2004, certain FFELP student loans were earning Floor Income and we locked-in a portion of that Floor Income through the use of futures and Floor Income Contracts. The result of these hedging transactions was to convert a portion of the fixed rate nature of student loans to variable rate, and to fix the relative spread between the student loan asset rate and the variable rate liability.

            In the above table under the scenario where interest rates increase 100 basis points, the increase in pre-tax net income before the unrealized derivative market value adjustment for 2004 is primarily due to the impact of (i) our off-balance sheet Consolidation Loan securitizations and the related Embedded Floor Income recognized as part of the gain on sale, which results in no change in the Embedded Floor Income as a result of the increase in rates and (ii) our unhedged on-balance sheet loans not currently having significant Floor Income due to the recent increase in interest rates, which results in these loans being more variable rate in nature. The decrease in pre-tax net income in 2003 before the unrealized derivative market value adjustment reflects lower Floor Income on the unhedged portion of our student loan portfolio. Under the scenario where interest rates increase 300 basis points, the change in pre-tax net income before the unrealized derivative market value adjustment is not proportional to the change under the scenario where interest rates increase 100 basis points because of the additional spread earned on loans hedged with futures and swaps mentioned above and the greater proportion of loans earning at a floating rate under a 300 basis point increase in rates.

    79


    Item 4. Controls and Procedures

            The Company carried out an evaluation, as required by the Securities Exchange Act of 1934 (the "Exchange Act") Rule 13a-15(b), under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer, Executive Vice President, Finance and Executive Vice President, Accounting and Risk Management, of the effectiveness of the design and operation of the Company's disclosure controls and procedures as of the end of the period covered by this report.

            Disclosure controls and procedures include internal controls and other procedures designed to ensure that information required to be disclosed in our reports filed under the Exchange Act, such as this Annual Report, is properly recorded, processed, summarized and reported within the time periods required by the Securities and Exchange Commission's (the "SEC's") rules and forms. Management does not expect that its disclosure controls and procedures will prevent all errors and fraud. A control system, irrespective of how well it is designed and operated, can only provide reasonable assurance—and cannot guarantee—that it will succeed in its stated objectives.

            We monitor our disclosure controls and procedures and our internal controls and make modifications as necessary. By monitoring our control systems, we intend that they be maintained as dynamic systems that change as conditions warrant. The evaluation of our disclosure controls and procedures as of the end of the period covered by this report is performed on a quarterly basis so that the conclusions of management (including the Chief Executive Officer, Executive Vice President, Finance and Executive Vice President, Accounting and Risk Management) concerning controls effectiveness can be reported in our Quarterly Reports on Form 10-Q and Annual Reports on Form 10-K. In addition, our disclosure controls and procedures are evaluated on an ongoing basis by our internal auditors, by our Corporate Finance and Corporate Accounting Departments. As a result of such ongoing evaluations, we periodically make changes to our disclosure controls and procedures to improve the quality of our financial statements and related disclosures. Since the date of the last evaluation, we have taken, and continue to take, steps to improve the design and operation of our internal controls.

            Based upon their evaluation, the Chief Executive Officer, Executive Vice President, Finance and Executive Vice President, Accounting and Risk Management, concluded that, as of the end of the period covered by this report, our disclosure controls and procedures are effective in timely alerting them to material information and in providing reasonable assurance that our financial statements are fairly presented in conformity with generally accepted accounting principles. In addition, during the period covered by this quarterly report, there have been no changes to our internal controls over financial reporting that have materially affected or are reasonably likely to materially affect our internal control over financial reporting.

    80



    PART II. OTHER INFORMATION

    Item 1. Legal Proceedings

            The Company and various affiliates were defendants in a lawsuit brought by College Loan Corporation ("CLC") in the United States District Court for the Eastern District of Virginia alleging various breach of contract and common law tort claims in connection with CLC's consolidation loan activities. The Complaint sought compensatory damages of at least $60 million. On June 25, 2003, the jury returned a verdict in favor of the Company on all counts. CLC subsequently filed an appeal. Oral argument, before the U.S. Court of Appeals for the Fourth Circuit, was held on June 4, 2004 and on September 26, 2004. The Court of Appeals has not yet issued a decision in the case.

            The Company was named as a defendant in a putative class action lawsuit brought by three Wisconsin residents on December 20, 2001 in the Superior Court for the District of Columbia. The lawsuit sought to bring a nationwide class action on behalf of all borrowers who allegedly paid "undisclosed improper and excessive" late fees over the past three years. The plaintiffs sought damages of one thousand five hundred dollars per violation plus punitive damages and claimed that the class consisted of two million borrowers. In addition, the plaintiffs alleged that the Company charged excessive interest by capitalizing interest quarterly in violation of the promissory note. On February 28, 2003, the trial court granted the Company's motion to dismiss the complaint in its entirety. The Court of Appeals affirmed the Superior Court's decision granting our motion to dismiss the complaint, but granted plaintiffs leave to re-plead the first count, which alleged violations of the D.C. Consumer Protection Procedures Act. The Court of Appeals affirmed the dismissal of the remaining two counts with prejudice. On October 15, 2004, the plaintiffs filed an amended class action complaint. On September 15, 2004, the Company filed a motion to dismiss the amended complaint for failure to state a claim and non-compliance with the Court of Appeals' ruling.

            In July 2003, a borrower in California filed a class action complaint against the Company and certain of its affiliates in state court in San Francisco in connection with a monthly payment amortization error discovered by the Company in the fourth quarter of 2002. The complaint asserts claims under the California Business and Professions Code and other California statutory provisions. The complaint further seeks certain injunctive relief and restitution. On May 14, 2004, the court issued an order dismissing two of the three counts of the complaint. The case is currently in the discovery phase.

            The Company, together with a number of other FFELP industry participants, filed a lawsuit challenging the DOE's interpretation of and non-compliance with provisions in the HEA governing origination fees and repayment incentives on loans made under the FDLP. The lawsuit, which was filed November 3, 2000 in the United States District Court for the District of Columbia, alleges that the Department's interpretations of and non-compliance with these statutory provisions are contrary to the statute's unambiguous text, and are arbitrary, capricious, an abuse of discretion, or otherwise not in accordance with law, and violate both the HEA and the Administrative Procedure Act. The Company together with the other plaintiffs and the DOE have filed cross-motions for summary judgment. The Court has not ruled on these motions.

            The Company has cooperated with the SEC concerning an informal investigation that the SEC initiated on January 14, 2004. There are currently no data requests outstanding and the SEC has not sought to interview any additional witnesses. The investigation concerns certain 2003 year-end accounting entries made by employees of one of the Company's debt collection agency subsidiaries. The Company's Audit Committee engaged outside counsel to investigate the matter and management conducted its own investigation. These investigations by the Audit Committee and management have been completed and the amounts in question were less than $100,000.

    81



            We are also subject to various claims, lawsuits and other actions that arise in the normal course of business. Most of these matters are claims by borrowers disputing the manner in which their loans have been processed. In addition, the collections subsidiaries in our debt management operation group are occasionally named in lawsuits in which the plaintiffs allege that we have violated a federal or state law in the process of collecting their account. It is not unusual for these subsidiaries to be named in a class action lawsuit relating to these allegations. Management believes that these claims, lawsuits and other actions will not have a material adverse effect on our business, financial condition or results of operations.

    Item 2. Changes in Securities, Use of Proceeds and Issuer Purchases of Equity Securities

            The following table summarizes the Company's common share repurchases during the third quarter of 2004 pursuant to the stock repurchase program first authorized in September 1997 by the Board of Directors. Since the inception of the program, the Board of Directors has authorized the purchase of up to 227.5 million shares as of September 30, 2004. In October 2004, the Board of Directors voted to authorize the repurchase of up to an additional 30 million shares of the Company's common stock, in addition to the remaining authority at September 30, 2004.

    (Common shares in millions)

     Total Number
    of Shares
    Purchased

     Average Price
    Paid per Share

     Total Number of
    Shares Purchased
    as Part of Publicly
    Announced Plans
    or Programs

     Maximum Number
    of Shares that May
    Yet Be Purchased
    Under the Plans
    or Programs(1)

    Period:         
    July 1 – July 31, 2004 3.3 $41.33 3.3 13.5
    August 1 – August 31, 2004     9.7
    September 1 – September 30, 2004 8.2  37.94 8.2 8.4
      
     
     
     
    Total 11.5 $38.91 11.5 8.4
      
     
     
     

    (1)
    Includes outstanding equity forward contracts.

    Item 3. Defaults Upon Senior Securities

            Nothing to report.

    Item 4. Submission of Matters to a Vote of Security Holders

            Nothing to report.

    Item 5. Other Information

            Nothing to report.

    82



    Item 6. Exhibits and Reports on Form 8-K

    (a)
    The following exhibits are furnished or filed, as applicable.

    10.1 SLM Corporation Incentive Plan
    10.2 Standard Form of Stock Option Agreement—Incentive, Price-Vested Options, with Replacement—2004
    10.3 Standard Form of Stock Option Agreement—Non-Qualified, Price-Vested Options—2004
    10.4 Standard Form of Terms of Performance Stock Grant
    31.1 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
    31.2 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
    31.3 Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
    32.1 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
    32.2 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
    32.3 Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
    (b)
    Reports on Form 8-K

      The Company furnished or filed one Current Report on Form 8-K with the Commission during the quarter ended September 30, 2004 or thereafter. On October 21, 2004, the Company furnished a Current Report in connection with the Company's press release announcing its earnings for the quarter ended September 30, 2004 and its supplemental financial information for the same period.

    83



    SIGNATURES

            Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

      SLM CORPORATION
    (Registrant)

     

     

    By:

     

    /s/  
    C.E. ANDREWS      
    Executive Vice President,
    Accounting and Risk Management
    (Principal Accounting Officer and
    Duly Authorized Officer)

    Date: November 9, 2004

    84



    APPENDIX A

    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED FINANCIAL STATEMENTS

    INDEX

     
     Page
    Consolidated Balance Sheets A-2
    Consolidated Statements of Income A-3
    Consolidated Statements of Changes in Stockholder's Equity A-4
    Consolidated Statements of Cash Flows A-6
    Notes to Consolidated Financial Statements A-7

    A-1



    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED BALANCE SHEETS
    (Dollars and shares in thousands, except per share amounts)

     
     September 30,
    2004

     December 31,
    2003

     
     (Unaudited)

      
    Assets      
    Federally insured student loans (net of allowance for losses of $0 and $19,324 respectively) $ $19,530,669
    Private Education Loans (net of allowance for losses of $0 and $10,655, respectively)    1,020,880
    Academic facilities financings and other loans  135,628  691,303
    Investments      
     Available-for-sale  1,162,366  2,517,805
     Other    115,834
      
     
    Total investments  1,162,366  2,633,639
    Cash and cash equivalents  3,375,589  531,880
    Restricted cash and investments    254,925
    Other assets  21,446  685,268
      
     
    Total assets $4,695,029 $25,348,564
      
     
    Liabilities      
    Short-term borrowings $1,490,039 $16,946,615
    Long-term notes  568,381  4,781,606
    Other liabilities  887,235  1,773,330
      
     
    Total liabilities  2,945,655  23,501,551
      
     
    Commitments and contingencies      
    Stockholder's equity      
    Common stock, par value $.20 per share, 250,000 shares authorized: 6,001 shares issued and outstanding  1,200  1,200
    Additional paid-in capital  338,793  338,793
    Accumulated other comprehensive income (net of tax of $38,988 and $112,657, respectively)  72,406  209,221
    Retained earnings  1,336,975  1,297,799
      
     
    Total stockholder's equity  1,749,374  1,847,013
      
     
    Total liabilities and stockholder's equity $4,695,029 $25,348,564
      
     

    See accompanying notes to consolidated financial statements.

    A-2



    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED STATEMENTS OF INCOME
    (In thousands, except share and per share amounts)
    (Unaudited)

     
     Three months ended
    September 30,

     Nine months ended
    September 30,

     
     
     2004
     2003
     2004
     2003
     
     
     (Unaudited)

     (Unaudited)

     (Unaudited)

     (Unaudited)

     
    Interest income:             
     Federally insured student loans $8,432 $328,235 $304,290 $1,165,159 
     Private Education Loans    10,013  20,324  78,890 
     Academic facilities financings and other loans  1,888  10,384  19,322  33,004 
     Investments, cash and cash equivalents  34,074  24,860  85,221  81,755 
      
     
     
     
     
    Total interest income  44,394  373,492  429,157  1,358,808 

    Interest expense:

     

     

     

     

     

     

     

     

     

     

     

     

     
     Short-term debt  15,510  102,883  144,087  290,021 
     Long-term debt  17,875  47,676  92,747  259,049 
      
     
     
     
     
    Total interest expense  33,385  150,559  236,834  549,070 
      
     
     
     
     
    Net interest income  11,009  222,933  192,323  809,738 
    Less: provisions for losses  (352) 9,956  15,677  39,929 
      
     
     
     
     
    Net interest income after provisions for losses  11,361  212,977  176,646  769,809 
      
     
     
     
     
    Other income:             
     Gains on student loan securitizations    36,116  32,448  500,904 
     Securitization revenue    52,535    284,653 
     Gains on sales to SLM Corporation  249,249  1,101,868  1,531,202  1,738,143 
     Derivative market value adjustment  5,391  26,829  350  (171,192)
     Loss on GSE debt extinguishment  (102,508)   (102,508)  
     Other  (1,883) 16,191  7,912  44,813 
      
     
     
     
     
    Total other income  150,249  1,233,539  1,469,404  2,397,321 
      
     
     
     
     
    Operating expenses:             
     Related party agreements  3,934  90,874  99,143  221,569 
     Other  301  (3,332) 4,795  (10,411)
      
     
     
     
     
    Total operating expenses  4,235  87,542  103,938  211,158 
      
     
     
     
     
    Income before income taxes  157,375  1,358,974  1,542,112  2,955,972 
    Income taxes  60,216  472,750  543,466  1,024,297 
      
     
     
     
     
    Net income $97,159 $886,224 $998,646 $1,931,675 
      
     
     
     
     
    Basic and diluted earnings per common share $16 $148 $166 $322 
      
     
     
     
     
    Average common shares outstanding and common equivalent shares outstanding  6,001,000  6,001,000  6,001,000  6,001,000 
      
     
     
     
     

    See accompanying notes to consolidated financial statements.

    A-3


    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
    (Dollars in thousands)
    (Unaudited)

     
     Common Stock Shares
      
      
     Accumulated
    Other
    Comprehensive
    Income (Loss)

      
      
     
     
     Common
    Stock

     Additional
    Paid-In
    Capital

     Retained
    Earnings

     Total
    Stockholder's
    Equity

     
     
     Issued
     Outstanding
     
    Balance at June 30, 2003 6,001,000 6,001,000 $1,200 $298,788 $740,138 $2,023,922 $3,064,048 
    Comprehensive income:                    
     Net income               886,224  886,224 
     Other comprehensive income, net of tax:                    
      Change in unrealized gains (losses) on investments, net of tax            (527,106)    (527,106)
      Change in unrealized gains (losses) on derivatives, net of tax            1,413     1,413 
                      
     
    Comprehensive income                  360,531 
    Dividends:                    
     Student loans to SLM Corporation               (1,076,785) (1,076,785)
      
     
     
     
     
     
     
     
    Balance at September 30, 2003 6,001,000 6,001,000 $1,200 $298,788 $214,445 $1,833,361 $2,347,794 
      
     
     
     
     
     
     
     
    Balance at June 30, 2004 6,001,000 6,001,000 $1,200 $338,793 $187,255 $1,239,816 $1,767,064 
    Comprehensive income:                    
     Net income               97,159  97,159 
     Other comprehensive income, net of tax:                    
      Change in unrealized gains (losses) on investments, net of tax            (121,500)    (121,500)
      Change in unrealized gains (losses) on derivatives, net of tax            6,651     6,651 
                      
     
    Comprehensive income                  (17,690)
      
     
     
     
     
     
     
     
    Balance at September 30, 2004 6,001,000 6,001,000 $1,200 $338,793 $72,406 $1,336,975 $1,749,374 
      
     
     
     
     
     
     
     

    See accompanying notes to consolidated financial statements.

    A-4


    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDER'S EQUITY
    (Dollars in thousands)
    (Unaudited)

     
     Common Stock Shares
      
      
     Accumulated
    Other
    Comprehensive
    Income (Loss)

      
      
     
     
     Common
    Stock

     Additional
    Paid-In
    Capital

     Retained
    Earnings

     Total
    Stockholder's
    Equity

     
     
     Issued
     Outstanding
     
    Balance at December 31, 2002 6,001,000 6,001,000 $1,200 $298,788 $661,049 $1,324,734 $2,285,771 
    Comprehensive income:                    
     Net income               1,931,675  1,931,675 
     Other comprehensive income, net of tax:                    
      Change in unrealized gains (losses) on investments, net of tax            (452,734)    (452,734)
      Change in unrealized gains (losses) on derivatives, net of tax            6,130     6,130 
                      
     
    Comprehensive income                  1,485,071 
    Dividends:                    
     Insurance and benefit plan related investments to SLM Corporation               (346,263) (346,263)
     Student loans to SLM Corporation               (1,076,785) (1,076,785)
      
     
     
     
     
     
     
     
    Balance at September 30, 2003 6,001,000 6,001,000 $1,200 $298,788 $214,445 $1,833,361 $2,347,794 
      
     
     
     
     
     
     
     
    Balance at December 31, 2003 6,001,000 6,001,000 $1,200 $338,793 $209,221 $1,297,799 $1,847,013 
    Comprehensive income:                    
     Net income               998,646  998,646 
     Other comprehensive income, net of tax:                    
      Change in unrealized gains (losses) on investments, net of tax            (146,012)    (146,012)
      Change in unrealized gains (losses) on derivatives, net of tax            9,197     9,197 
                      
     
    Comprehensive income                  861,831 
    Dividends:                    
     Student loans to SLM Corporation               (959,470) (959,470)
      
     
     
     
     
     
     
     
    Balance at September 30, 2004 6,001,000 6,001,000 $1,200 $338,793 $72,406 $1,336,975 $1,749,374 
      
     
     
     
     
     
     
     

    See accompanying notes to consolidated financial statements.

    A-5



    STUDENT LOAN MARKETING ASSOCIATION
    CONSOLIDATED STATEMENTS OF CASH FLOWS
    (Dollars in thousands)
    (Unaudited)

     
     Nine months ended September 30,
     
     
     2004
     2003
     
    Operating activities       
    Net income $998,646 $1,931,675 
    Adjustments to reconcile net income to net cash (used in) provided by operating activities:       
     Gains on student loan securitizations  (32,448) (500,904)
     Gains on sales to SLM Corporation  (1,531,202) (1,738,143)
     Unrealized derivative market value adjustment  (690,090) (353,881)
     Loss on extinguishment of GSE debt  102,508   
     Provisions for losses  15,677  39,929 
     Decrease in restricted cash  7,840  75,782 
     (Increase) decrease in accrued interest receivable  (74,799) 41,365 
     (Decrease) in accrued interest payable  (193,281) (51,825)
     Decrease in Retained Interest in securitized receivables    18,835 
     Decrease in other assets  233,809  103,605 
     Increase in other liabilities  480,307  1,052,053 
      
     
     
     Total adjustments  (1,681,679) (1,313,184)
      
     
     
    Net cash (used in) provided by operating activities  (683,033) 618,491 
      
     
     

    Investing activities

     

     

     

     

     

     

     
    Student loans acquired  (7,984,892) (12,143,380)
    Loans purchased from securitized trusts (primarily through loan consolidations)  (444,331) (4,378,654)
    Loans acquired from SLM Corporation  (4,443,429)  
    Reduction of student loans:       
     Installment payments  1,514,930  2,045,097 
     Claims and resales  296,776  455,699 
     Proceeds from securitization of student loans treated as sales  2,515,130  10,027,232 
     Proceeds from sales of student loans  429,547   
     Proceeds from sales of student loans to SLM Corporation  8,238,945  4,013,691 
    Academic facilities financings and other loans made  (43,901) (206,203)
    Academic facilities financings and other loans repaid  254,360  354,548 
    Purchases of available-for-sale securities  (42,184,172) (1,804,179)
    Proceeds from sales and maturities of available-for-sale securities  41,511,844  2,301,490 
    Purchases of other securities  (133,379) (223,728)
    Proceeds from sales and maturities of other securities  190,541  232,764 
    Proceeds from sale of Retained Interest in securitized receivables to SLM Corporation    2,055,202 
    Proceeds from sale of Variable Interest Entity to SLM Corporation, net of cash    1,081,152 
    Proceeds from sales of assets, liabilities, and GSE subsidiaries to SLM Corporation,
    as a result of GSE Wind-Down
      6,736,430   
      
     
     
    Net cash provided by investing activities  6,454,399  3,810,731 
      
     
     

    Financing activities

     

     

     

     

     

     

     
    Short-term borrowings issued  290,562,845  555,851,330 
    Short-term borrowings repaid  (296,874,161) (560,264,204)
    Long-term notes issued  873,994  5,161,343 
    Long-term notes repaid  (11,220,018) (14,950,365)
    Long-term notes issued by Variable Interest Entity  15,402,762  9,702,773 
    GSE debt extinguishment  (1,852,183)  
    Sale of Trust to SLM Corporation, net of cash  179,104   
      
     
     
    Net cash used in financing activities  (2,927,657) (4,499,123)
      
     
     
    Net increase (decrease) in cash and cash equivalents  2,843,709  (69,901)
    Cash and cash equivalents at beginning of period  531,880  166,273 
      
     
     
    Cash and cash equivalents at end of period $3,375,589 $96,372 
      
     
     

    Cash disbursements made for:

     

     

     

     

     

     

     
     Interest $264,387 $858,528 
      
     
     
     Income taxes $ $ 
      
     
     
    Noncash items:       
    Sale of GSE subsidiaries to SLM Corporation $62,499 $ 
      
     
     
    Dividend of FFELP Stafford/PLUS student loans to SLM Corporation $(959,470)$(1,076,785)
      
     
     
    Dividend of insurance and benefit plan related investments to SLM Corporation $ $(346,263)
      
     
     

    See accompanying notes to consolidated financial statements.

    A-6



    STUDENT LOAN MARKETING ASSOCIATION
    NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

    (Information at September 30, 2004 and for the three and nine months ended
    September 30, 2004 and 2003 is unaudited)
    (Dollars in thousands, unless otherwise stated)

    1.    Significant Accounting Policies

    Basis of Presentation

            The accompanying unaudited, consolidated financial statements of the Student Loan Marketing Association ("SLMA" or the "GSE") have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") for interim financial information. Accordingly, they do not include all of the information and footnotes required by GAAP in the United States of America for complete consolidated financial statements. In the opinion of management, all adjustments considered necessary for a fair statement have been included. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Operating results for the three and nine months ended September 30, 2004 may not necessarily be indicative of the results for the year ending December 31, 2004. The GSE is a wholly owned subsidiary of SLM Corporation ("the Company"). These unaudited financial statements should be read in conjunction with the audited financial statements and related notes included in the Company's 2003 Annual Report on Form 10-K.

    Going Concern—GSE Wind-Down

            The financial statements have been prepared using the going concern basis of accounting, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business. The Company continues to use going concern accounting as substantially all assets and operations of the GSE will be transferred to its parent, SLM Corporation. As of September 2004, the Company had substantially completed the Wind-Down of the GSE and, on November 1, 2004, the Company sent notices to the Secretary of Education and the Secretary of the Treasury that it intends to wind-down and dissolve the GSE on December 31, 2004 or as soon as practicable thereafter. Accordingly, SLMA will not continue as a going concern and its assets will be realized and liabilities satisfied through the Wind-Down process. On October 28, 2004, as part of the Wind-Down process, the GSE paid a cash dividend of $900 million to the Company.

            On June 30, 2004, the Company purchased FFELP student loans through non-GSE affiliates and as a result the GSE was required by statute to terminate all such activity. As a result, the GSE is no longer a source of liquidity for SLM Corporation's purchase of student loans and SLM Corporation's GSE related financing activities will primarily consist of refinancing the remainder of the GSE's assets through non-GSE sources. All GSE debt that remains outstanding upon completion of these Wind-Down activities will be defeased through the creation of a fully collateralized trust, consisting of cash or financial instruments backed by the full faith and credit of the U.S. government with cash flows that match the interest and principal obligations of the defeased debt. Through September 30, 2004, SLM Corporation repurchased approximately $1.7 billion of GSE debt through a tender offer and recorded a loss of $103 million. Also in connection with the Wind-Down, the GSE will no longer issue short-term floating rate notes, but will continue to issue other short-term debt, as necessary, until all current GSE assets are refinanced. At September 30, 2004, the GSE had $4.7 billion in assets remaining primarily consisting of cash and cash equivalents and investments. The GSE no longer holds student loans.

    A-7



    Reclassifications

            In addition to unrealized gains and losses, the Financial Accounting Standards Board's (the "FASB's") Statement of Financial Accounting Standards ("SFAS") No. 133 requires net settlement income/expense on derivatives and realized gains/losses related to derivative dispositions (collectively referred to as "realized derivative transactions") that do not qualify as hedges under SFAS No. 133 to be recorded in a separate income statement line item below net interest income. The table below summarizes the reclassification of the realized derivative transactions for the three and nine months ended September 30, 2003.

    (Dollars in millions)

     Three months ended
    September 30, 2003

     Nine months ended
    September 30, 2003

     
    Reclassification of realized derivative transactions to derivative market value adjustment:       
     Net settlement expense on Floor Income Contracts reclassified from student loan income $(82)$(298)
     Net settlement expense on Floor Income Contracts reclassified from servicing and securitization income  (57) (139)
     Net settlement income on interest rate swaps reclassified from net interest income  8  30 
     Net settlement expense on interest rate swaps reclassified from servicing and securitization income  (15) (46)
     Realized losses on closed Eurodollar futures contracts and terminated derivative contracts reclassified from other expense  (3) (72)
      
     
     
    Total reclassifications to the derivative market value adjustment  (149) (525)
    Add: Unrealized derivative market value adjustment  175  354 
      
     
     
    Derivative market value adjustment as reported $26 $(171)
      
     
     

    2.    Student Loans

            As a result of the GSE Wind-Down, as of September 30, 2004, SLMA no longer holds student loans. (See Note 1, "Going Concern—GSE Wind-Down," and Note 6, "Related Parties"). Previously, SLMA purchased student loans from originating lenders. SLMA's portfolio consisted principally of loans originated under two federally sponsored programs—the Federal Family Education Loan Program ("FFELP") and the Health Education Assistance Loan Program ("HEAL"). SLMA also purchased Private Education Loans.

    A-8



            The following table reflects the distribution of SLMA's student loan portfolio by program as of September 30, 2004 and 2003.

     
     September 30,
     
    (Dollars in millions)

     
     2004
     2003
     
    FFELP—Stafford $ $10,311 
    FFELP—PLUS/SLS    962 
    FFELP—Consolidation Loans    13,952 
    Private Education Loans    758 
    HEAL(1)    1,245 
      
     
     
    Subtotal    27,228 
    Allowance for loan losses    (48)
      
     
     
    Total student loans, net $ $27,180 
      
     
     

    (1)
    The HEAL program was integrated into the FFELP in 1998, so there are no new originations under that program.

    3.    Allowance for Student Loan Losses

            The provisions for student loan losses represent the periodic expense of maintaining an allowance sufficient to absorb losses, net of recoveries, inherent in the student loan portfolios. The evaluation of the provisions for student loan losses is inherently subjective as it requires material estimates that may be susceptible to significant changes. SLMA believes that the allowance for student loan losses is adequate to cover probable losses in the student loan portfolios.

    A-9



            The following table summarizes changes in the allowance for student loan losses for SLMA's Private Education and federally insured student loan portfolios for the three and nine months ended September 30, 2004 and 2003.

     
     Three months ended September 30,
     Nine months ended September 30,
     
     
     2004
     2003
     2004
     2003
     
    Balance at beginning of period $2,473 $52,655 $29,979 $109,144 
    Additions             
     Provisions for student loan losses  (352) 9,956  15,677  39,929 
     Recoveries    1,201  1,068  3,770 
    Deductions             
     Transfer to SLM Corporation  (1,705)   (4,430)  
     Reductions for student loan sales and securitizations  (98) (12,808) (36,755) (95,545)
     Charge-offs    (3,400) (4,662) (10,615)
    Other  (318)   (877) 921 
      
     
     
     
     
    Balance at end of period $ $47,604 $ $47,604 
      
     
     
     
     

    4.    Student Loan Securitization

            When SLMA sold student loans in securitizations prior to September 30, 2003, it retained a Residual Interest and, in some cases, a cash reserve account, all of which are Retained Interests in the securitized receivables. In 2003, and in the second quarter of 2004, SLMA sold its Retained Interests in securitizations to SLM Corporation in a cash transaction.

    A-10



            The following table summarizes securitization activity for the three and nine months ended September 30, 2004 and 2003. Those securitizations listed as sales are off-balance sheet transactions and those listed as financings remain on-balance sheet.

     
     Three months ended September 30,
     
     
     2004
     2003
     
    (Dollars in millions)

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     
    Sales:                     
    FFELP Stafford/PLUS loans  $ $ %2 $3,511 $40 1.1%
    Consolidation Loans             
      
     
     
     
     
     
     
     
     
    Total securitizations—sales    $ %2  3,511 $40 1.1%
           
     
          
     
     
    Financings:                     
    Asset-backed commercial paper(1)                 
    Consolidation Loans(2)         2  5,513      
      
     
          
     
          
    Total securitizations—financings         2  5,513      
      
     
          
     
          
    Total securitizations  $      4 $9,024      
      
     
          
     
          
     
     
    Nine months ended September 30,

     
     
     2004
     2003
     
    (Dollars in millions)

     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain %
     No. of
    Transactions

     Amount
    Securitized

     Pre-Tax
    Gain

     Gain
    %

     
    Sales:                     
    FFELP Stafford/PLUS loans 1 $2,501 $32 1.3%4 $5,772 $72 1.3%
    Consolidation Loans       2  4,256  434 10.2 
      
     
     
     
     
     
     
     
     
    Total securitizations—sales 1  2,501 $32 1.3%6  10,028 $506 5.1%
           
     
          
     
     
    Financings:                     
    Asset-backed commercial paper(1) 1  4,186              
    Consolidation Loans(2) 4  10,469      4  9,825      
      
     
          
     
          
    Total securitizations—financings 5  14,655      4  9,825      
      
     
          
     
          
    Total securitizations 6 $17,156      10 $19,853      
      
     
          
     
          

    (1)
    The asset-backed commercial paper conduit is a multi-seller conduit that allows SLMA to borrow up to $5 billion. The conduit is a revolving 364-day facility with annual extensions. SLMA may purchase loans out of this trust at its discretion, and as a result, the trust did not qualify as a qualifying special purpose entity ("QSPE") and the securitization was accounted for on-balance sheet as a Variable Interest Entity ("VIE").

    (2)
    In certain Consolidation Loan securitization structures, SLMA holds rights that can affect the remarketing of the bonds; and as a result, these securitizations did not qualify as QSPEs. Accordingly, they are accounted for on-balance sheet as VIEs.

    A-11


            Key economic assumptions used in estimating the fair value of the Retained Interests at the date of securitization for FFELP Stafford securitization transactions that qualified as sales during the three and nine months ended September 30, 2004 and 2003 were as follows:

     
     Three months ended September 30,
     
     2004
     2003
     
     FFELP
    Stafford(1)

     Consolidation(1)
     FFELP
    Stafford

     Consolidation(1)
    Prepayment speed **  9%
    Weighted-average life (in years)   4.6 
    Expected credit losses (% of principal securitized)   .51%
    Residual cash flows discounted at (weighted average)   12%
     
     
    Nine months ended September 30,

     
     
     2004
     2003
     
     
     FFELP
    Stafford

     Consolidation(1)
     FFELP
    Stafford

     Consolidation
     
    Prepayment speed **  9%7%
    Weighted-average life (in years) 4.1  4.6 8.0 
    Expected credit losses (% of principal securitized) .17% .52%.75%
    Residual cash flows discounted at (weighted average) 12% 12%6%

    (1)
    No Consolidation Loan securitizations in the period qualified for sale treatment.

    **
    20% CPR for 2004, 15% CPR for 2005 and 6% thereafter.

    A-12


    5.    Derivative Financial Instruments

    Summary of Derivative Financial Statement Impact

            The following tables summarize the fair values and notional amounts of all derivative instruments at September 30, 2004 and December 31, 2003, and their impact on other comprehensive income and earnings for the three and nine months ended September 30, 2004 and 2003. At September 30, 2004 and December 31, 2003, $0 million and $156 million (fair value), respectively, of available-for-sale investment securities were pledged as collateral against these derivative instruments.

     
     Cash Flow
     Fair Value
     Trading
     Total
     
    (Dollars in millions)

     September 30,
    2004

     December 31,
    2003

     September 30,
    2004

     December 31,
    2003

     September 30,
    2004

     December 31,
    2003

     September 30,
    2004

     December 31,
    2003

     
    Fair Values                         
    Interest rate swaps $ $ $(1)$(110)$ $(89)$(1)$(199)
    Floor/Cap contracts            (563)   (563)
    Futures    (2)     (1) (40) (1) (42)
      
     
     
     
     
     
     
     
     
    Total $ $(2)$(1)$(110)$(1)$(692)$(2)$(804)
      
     
     
     
     
     
     
     
     

    (Dollars in billions)

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     

     
    Notional Values                         
    Interest rate swaps $ $ $.7 $8.1 $.6 $35.8 $1.3 $43.9 
    Floor/Cap contracts          .5  18.7  .5  18.7 
    Futures    0.3      .8  9.4  .8  9.7 
      
     
     
     
     
     
     
     
     
    Total $ $0.3 $.7 $8.1 $1.9 $63.9 $2.6 $72.3 
      
     
     
     
     
     
     
     
     

    A-13


     
     Three months ended September 30,
     
     
     Cash Flow
     Fair Value
     Trading
     Total
     
    (Dollars in millions)

     
     2004
     2003
     2004
     2003
     2004
     2003
     2004
     2003
     
    Changes to accumulated other comprehensive income, net of tax                         
    Hedge ineffectiveness reclassified to earnings $5 $ $ $ $ $ $5 $ 
    Amortization of effective hedges(1)                 
    Discontinued hedges  1 $2 $ $ $ $ $1 $2 
      
     
     
     
     
     
     
     
     
    Change in accumulated other comprehensive income, net $6 $2 $ $ $ $ $6 $2 
      
     
     
     
     
     
     
     
     
    Earnings Summary                         
    Recognition of closed futures contracts' gains/losses into interest expense(2) $(1)$(2)$ $ $ $ $(1)$(2)
    Recognition of future losses related to tendered debt  (8)           (8)  
    Derivative market value adjustment—Realized(3)          (381) (149) (381) (149)
    Derivative market value adjustment—Unrealized      (1)(4) 1(4) 235  174  234  175 
      
     
     
     
     
     
     
     
     
    Total earnings impact $(9)$(2)$(1)$1 $(146)$25 $(156)$24 
      
     
     
     
     
     
     
     
     
     
     
    Nine months ended September 30,

     
     
     Cash Flow
     Fair Value
     Trading
     Total
     
    (Dollars in millions)

     
     2004
     2003
     2004
     2003
     2004
     2003
     2004
     2003
     
    Changes to accumulated other comprehensive income, net of tax                         
    Hedge ineffectiveness reclassified to earnings $5 $ $ $ $ $ $5 $ 
    Change in fair value of cash flow hedges    (1)           (1)
    Amortization of effective hedges(1)  3  7          3  7 
    Discontinued hedges  1            1   
      
     
     
     
     
     
     
     
     
    Change in accumulated other comprehensive income, net $9 $6 $ $ $ $ $9 $6 
      
     
     
     
     
     
     
     
     
    Earnings Summary                         
    Recognition of closed futures contracts' gains/losses into interest expense(2) $(5)$(11)$ $ $ $ $(5)$(11)
    Recognition of future losses related to tendered debt  (8)           (8)  
    Derivative market value adjustment—Realized(3)          (690) (525) (690) (525)
    Derivative market value adjustment—Unrealized    1(4)   2(4) 690  351  690  354 
      
     
     
     
     
     
     
     
     
    Total earnings impact $(13)$(10)$ $2 $ $(174)$(13)$(182)
      
     
     
     
     
     
     
     
     

    (1)
    SLMA expects to amortize $1 million of after-tax net losses from accumulated other comprehensive income to earnings during the next 12 months related to closed futures contracts that were hedging debt instruments that remain outstanding after September 30, 2004.

    (2)
    For futures contracts that qualify as SFAS No. 133 hedges where the hedged transaction occurs.

    (3)
    Includes net settlement income/expense realized gains and losses related to trading derivatives and ineffectiveness related to cash flow hedges.

    (4)
    The change in fair value of cash flow and fair value hedges recorded through earnings represents amounts related to ineffectiveness.

    A-14


    6.    Related Parties

           SLMA is a member of a group of affiliated companies and has significant transactions with members of the group. Accordingly, the terms of such transactions may not necessarily be indicative of transactions amongst wholly unrelated companies.

            In connection with the Wind-Down of the GSE, SLM Corporation has securitized, sold and transferred the majority of SLMA's assets. The following table summarizes SLMA's asset sales and transfers for the three and nine months ended September 30, 2004 and 2003 (carrying value includes accrued interest).

     
     Three months ended September 30,
     
     2004
     2003
    (Dollars in millions)

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

    FFELP/Consolidation Loan securitizations $ $ $ $3,603 $3,563 $40
    Sale of on-balance sheet VIEs, net(1)           591  141  450
    Student loan sales(2)  2,076  2,038  38  526  514  12
    Non-cash dividend of FFELP Stafford/PLUS student loans(3)        1,077  1,054  23
    Sale of swaps and Floor Income Contracts(4)  (613) (613)       
    Sale of Retained Interests in securitized receivables(5)        3,068  2,451  617
    Loans consolidated with SLM Corp. entities  172  172    37  37  
    Sale of assets and liabilities to SLM Corp. entities, net  1,886  1,675  211      
     
     
    Nine months ended September 30,

     
     2004
     2003
    (Dollars in millions)

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

     Sale
    Amount

     Carrying
    Amount

     Gain
    Amount

    FFELP/Consolidation Loan securitizations $2,577 $2,545 $32 $10,722 $10,216 $506
    Sale of on-balance sheet VIEs, net(1)  963  127  836  1,259  306  953
    Student loan sales(2)  8,249  8,061  188  4,022  3,877  145
    Non-cash dividend of FFELP Stafford/PLUS student loans(3)  960  944  16  1,077  1,054  23
    Non-cash dividend of insurance and benefit plan related investments        346  346  
    Sale of swaps and Floor Income Contracts(4)  (760) (760)       
    Sale of Retained Interests in securitized receivables(5)  65  63  2  3,068  2,451  617
    Loans consolidated with SLM Corp. entities  590  590    37  37  
    Sale of assets and liabilities to SLM Corp. entities, net  2,054  1,817  237      
    Sale of GSE subsidiaries to SLM Corp. entities(6)  4,626  4,374  252      

    (1)
    These VIEs consist of securitized Consolidation Loans totaling $5.5 billion for the three months ended September 30, 2003, respectively, and $10.5 billion and $9.8 billion for the nine months ended September 30, 2004 and 2003, respectively, and the sales are recorded net of debt issued. Included in the $10.5 billion of loans sold in 2004 were $2.2 billion of Consolidation Loans acquired by SLMA from SLM Education Loan Corporation, a non-GSE subsidiary of the Company.
    (2)
    The student loans were sold by SLMA to a subsidiary of SLM Corporation at fair market value.
    (3)
    This dividend was recorded at fair market value.
    (4)
    SLMA sold swaps and Floor Income Contracts to SLM Corporation at fair market value.
    (5)
    SLMA sold its Retained Interests in securitized receivables to a subsidiary of SLM Corporation at fair market value.
    (6)
    SLMA sold its subsidiaries to SLM Corporation in connection with the GSE Wind-Down. This consisted primarily of $5.1 billion in student loans and $1.2 billion in short-term and long-term debt.

    A-15


            As described above, such transactions were among a group of related parties. Such transactions were conducted at estimated market value, which was determined using discounted cash flow models and other estimation techniques. Different assumptions or changes in future market conditions could significantly affect the estimates of fair value.

            In connection with the transfer of employees from SLMA to SLM Corporation and its non-GSE subsidiaries, SLMA and SLM Corporation and various of its non-GSE subsidiaries entered into Management Services Agreements ("MSAs") whereby all management and administrative support would be provided to SLMA for a monthly fee. Intercompany expenses under the MSAs for the three months ended September 30, 2004 and 2003 totaled $3 million and $23 million, respectively, and for the nine months ended September 30, 2004 and 2003 totaled $37 million and $70 million, respectively. Effective January 1, 2003, only third party loan acquisition costs are being booked directly to SLMA and are included in other operating expenses.

            Intercompany expenses under the servicing contract between SLMA and Sallie Mae, Inc., a wholly owned non-GSE subsidiary of SLM Corporation which includes the division of Sallie Mae Servicing, for the three months ended September 30, 2004 and 2003 totaled $0 million and $68 million, respectively, and for the nine months ended September 30, 2004 and 2003 totaled $63 million and $151 million, respectively.

            At September 30, 2004 and December 31, 2003, SLMA had a net intercompany liability of $275 million and $530 million, respectively, with SLM Corporation and several of its non-GSE subsidiaries.

            Through the second quarter of 2004, SLMA purchased insurance for its Private Education Loan portfolio from HICA. SLMA paid HICA insurance premiums in return for HICA's guarantee of payment of principal and interest on Private Education Loans. In connection with this arrangement, HICA invested its insurance reserves related to SLMA's HICA insured loans in a Master Promissory Note of SLMA to HICA. This note matured on July 1, 2004. At December 31, 2003, SLMA owed HICA $69 million under this note.

    7.    Contingencies

            SLMA and various affiliates were defendants in a lawsuit brought by College Loan Corporation ("CLC") in the United States District Court for the Eastern District of Virginia alleging various breach of contract and common law tort claims in connection with CLC's consolidation loan activities. The Complaint sought compensatory damages of at least $60 million. On June 25, 2003, the jury returned a verdict in favor of SLMA on all counts. CLC subsequently filed an appeal. Oral argument, before the U.S. Court of Appeals for the Fourth Circuit, was held on June 4, 2004 and on September 26, 2004. The Court of Appeals has not yet issued a decision in the case.

            SLMA was named as a defendant in a putative class action lawsuit brought by three Wisconsin residents on December 20, 2001 in the Superior Court for the District of Columbia. The lawsuit sought to bring a nationwide class action on behalf of all borrowers who allegedly paid "undisclosed improper and excessive" late fees over the past three years. The plaintiffs sought damages of one thousand five hundred dollars per violation plus punitive damages and claimed that the class consisted of two million

    A-16



    borrowers. In addition, the plaintiffs alleged that SLMA charged excessive interest by capitalizing interest quarterly in violation of the promissory note. On February 28, 2003, the trial court granted SLMA's motion to dismiss the complaint in its entirety. The Court of Appeals affirmed the Superior Court's decision granting SLMA's motion to dismiss the complaint, but granted plaintiffs leave to re-plead the first count, which alleged violations of the D.C. Consumer Protection Procedures Act. The Court of Appeals affirmed the dismissal of the remaining two counts with prejudice. On September 15, 2004, the plaintiffs filed an amended class action complaint. On October 15, 2004, SLMA filed a motion to dismiss the amended complaint for failure to state a claim and non-compliance with the Court of Appeals' ruling.

            In July 2003, a borrower in California filed a class action complaint against SLMA and certain of its affiliates in state court in San Francisco in connection with a monthly payment amortization error discovered by SLMA in the fourth quarter of 2002. The complaint asserts claims under the California Business and Professions Code and other California statutory provisions. The complaint further seeks certain injunctive relief and restitution. On May 14, 2004, the court issued an order dismissing two of the three counts of the complaint. The case is currently in the discovery phase.

            SLMA, together with a number of other FFELP industry participants, filed a lawsuit challenging the DOE's interpretation of and non-compliance with provisions in the HEA governing origination fees and repayment incentives on loans made under the FDLP. The lawsuit, which was filed November 3, 2000 in the United States District Court for the District of Columbia, alleges that the DOE's interpretations of and non-compliance with these statutory provisions are contrary to the statute's unambiguous text, and are arbitrary, capricious, an abuse of discretion, or otherwise not in accordance with law, and violate both the HEA and the Administrative Procedure Act. SLMA together with the other plaintiffs and the DOE have filed cross-motions for summary judgment. The Court has not ruled on these motions.

            SLMA is also subject to various claims, lawsuits and other actions that arise in the normal course of business. Management believes that these claims, lawsuits and other actions will not have a material adverse effect on SLMA's business, financial condition or results of operations.

    A-17




    QuickLinks

    SLM CORPORATION FORM 10-Q INDEX September 30, 2004
    PART I. FINANCIAL INFORMATION
    SLM CORPORATION CONSOLIDATED BALANCE SHEETS (Dollars and shares in thousands, except per share amounts)
    SLM CORPORATION CONSOLIDATED STATEMENTS OF INCOME (Dollars and shares in thousands, except per share amounts)
    SLM CORPORATION CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Dollars in thousands, except share and per share amounts) (Unaudited)
    SLM CORPORATION CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Dollars in thousands, except share and per share amounts) (Unaudited)
    SLM CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands)
    SLM CORPORATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Information at September 30, 2004 and for the three and nine months ended September 30, 2004 and 2003 is unaudited) (Dollars and shares in thousands, except per share amounts, unless otherwise stated)
    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Three and nine months ended September 30, 2004 and 2003 (Dollars in millions, except per share amounts, unless otherwise stated)
    PART II. OTHER INFORMATION
    SIGNATURES
    APPENDIX A STUDENT LOAN MARKETING ASSOCIATION CONSOLIDATED FINANCIAL STATEMENTS INDEX
    STUDENT LOAN MARKETING ASSOCIATION CONSOLIDATED BALANCE SHEETS (Dollars and shares in thousands, except per share amounts)
    STUDENT LOAN MARKETING ASSOCIATION CONSOLIDATED STATEMENTS OF INCOME (In thousands, except share and per share amounts) (Unaudited)
    STUDENT LOAN MARKETING ASSOCIATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) (Unaudited)
    STUDENT LOAN MARKETING ASSOCIATION NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Information at September 30, 2004 and for the three and nine months ended September 30, 2004 and 2003 is unaudited) (Dollars in thousands, unless otherwise stated)