SLM Corp
NASDAQ:SLM
Balance Sheet
Balance Sheet Decomposition
SLM Corp
SLM Corp
Balance Sheet
SLM Corp
| Dec-2002 | Dec-2003 | Dec-2004 | Dec-2005 | Dec-2006 | Dec-2007 | Dec-2008 | Dec-2009 | Dec-2010 | Dec-2011 | Dec-2012 | Dec-2013 | Dec-2014 | Dec-2015 | Dec-2016 | Dec-2017 | Dec-2018 | Dec-2019 | Dec-2020 | Dec-2021 | Dec-2022 | Dec-2023 | Dec-2024 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Net Loans |
42 340
|
50 037
|
65 970
|
82 587
|
95 899
|
124 106
|
144 744
|
143 807
|
184 305
|
174 420
|
162 546
|
7 931
|
9 510
|
11 631
|
15 138
|
18 568
|
22 271
|
24 668
|
19 183
|
20 341
|
19 627
|
20 306
|
20 902
|
20 332
|
|
| Investments |
3 702
|
4 924
|
4 293
|
2 845
|
3 250
|
5 146
|
2 082
|
3 094
|
1 386
|
908
|
1 242
|
757
|
877
|
920
|
785
|
704
|
944
|
2 269
|
6 335
|
4 005
|
3 910
|
3 803
|
3 509
|
4 128
|
|
| PP&E Net |
0
|
0
|
0
|
0
|
371
|
315
|
313
|
322
|
291
|
214
|
215
|
74
|
78
|
81
|
87
|
90
|
106
|
135
|
155
|
151
|
141
|
130
|
119
|
122
|
|
| PP&E Gross |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
78
|
81
|
87
|
90
|
106
|
135
|
155
|
151
|
141
|
130
|
119
|
0
|
|
| Accumulated Depreciation |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
40
|
49
|
54
|
65
|
79
|
83
|
103
|
123
|
146
|
168
|
0
|
|
| Intangible Assets |
0
|
0
|
0
|
0
|
0
|
0
|
259
|
187
|
92
|
73
|
53
|
7
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
7
|
0
|
|
| Goodwill |
586
|
592
|
1 066
|
1 105
|
1 372
|
1 301
|
990
|
991
|
387
|
405
|
394
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
118
|
56
|
56
|
60
|
|
| Customer Acceptances Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
0
|
0
|
0
|
0
|
1 661
|
1 750
|
1 283
|
1 427
|
1 478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
6 793
|
8 355
|
11 454
|
12 157
|
14 781
|
20 691
|
16 860
|
16 575
|
14 910
|
14 347
|
12 996
|
410
|
852
|
889
|
1 181
|
1 344
|
1 526
|
1 720
|
1 979
|
1 692
|
1 902
|
2 013
|
2 244
|
2 195
|
|
| Total Assets |
53 175
N/A
|
64 611
+22%
|
84 094
+30%
|
99 339
+18%
|
116 136
+17%
|
155 565
+34%
|
168 768
+8%
|
169 985
+1%
|
205 307
+21%
|
193 345
-6%
|
181 260
-6%
|
10 707
-94%
|
12 972
+21%
|
15 214
+17%
|
18 533
+22%
|
21 780
+18%
|
26 638
+22%
|
32 686
+23%
|
30 770
-6%
|
29 222
-5%
|
28 811
-1%
|
29 169
+1%
|
30 072
+3%
|
29 746
-1%
|
|
| Liabilities | |||||||||||||||||||||||||
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
500
|
0
|
0
|
0
|
289
|
0
|
0
|
0
|
0
|
0
|
498
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
2 178
|
3 805
|
3 280
|
8 451
|
6 822
|
5 259
|
4 588
|
1 865
|
2 369
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
726
|
721
|
4 086
|
0
|
|
| Total Deposits |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 002
|
10 541
|
11 488
|
13 436
|
15 505
|
18 943
|
24 284
|
22 666
|
20 828
|
21 448
|
21 653
|
21 069
|
21 060
|
|
| Other Current Liabilities |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
162
|
191
|
167
|
184
|
102
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Current Liabilities |
0
|
0
|
2 178
|
3 805
|
3 280
|
8 451
|
6 822
|
5 259
|
4 588
|
1 865
|
2 369
|
162
|
191
|
667
|
184
|
102
|
0
|
289
|
0
|
0
|
726
|
721
|
4 086
|
498
|
|
| Long-Term Debt |
22 242
|
39 808
|
75 915
|
88 119
|
104 559
|
111 098
|
118 225
|
130 546
|
163 543
|
154 393
|
152 401
|
0
|
0
|
579
|
2 168
|
3 275
|
4 284
|
4 354
|
5 189
|
5 931
|
4 509
|
4 506
|
2 354
|
5 362
|
|
| Minority Interest |
0
|
0
|
72
|
9
|
9
|
11
|
7
|
0
|
0
|
8
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Liabilities |
3 316
|
3 437
|
2 798
|
3 609
|
3 680
|
3 285
|
3 604
|
3 264
|
3 136
|
4 128
|
3 937
|
377
|
410
|
384
|
398
|
422
|
438
|
447
|
352
|
313
|
401
|
408
|
403
|
374
|
|
| Total Liabilities |
51 177
N/A
|
61 981
+21%
|
80 991
+31%
|
95 547
+18%
|
111 776
+17%
|
150 341
+35%
|
163 769
+9%
|
164 707
+1%
|
200 295
+22%
|
188 102
-6%
|
176 200
-6%
|
9 545
-95%
|
11 142
+17%
|
13 118
+18%
|
16 186
+23%
|
19 305
+19%
|
23 666
+23%
|
29 375
+24%
|
28 208
-4%
|
27 072
-4%
|
27 084
+0%
|
27 289
+1%
|
27 912
+2%
|
27 295
-2%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
290
|
260
|
262
|
650
|
652
|
1 671
|
1 822
|
1 485
|
684
|
671
|
672
|
0
|
650
|
651
|
652
|
489
|
490
|
491
|
342
|
337
|
338
|
339
|
339
|
340
|
|
| Retained Earnings |
2 718
|
941
|
2 522
|
1 112
|
1 835
|
557
|
426
|
604
|
309
|
770
|
1 451
|
0
|
113
|
367
|
595
|
868
|
1 340
|
1 851
|
1 722
|
2 817
|
3 164
|
3 625
|
4 114
|
4 734
|
|
| Additional Paid In Capital |
1 103
|
1 553
|
1 905
|
2 234
|
2 565
|
4 590
|
4 684
|
5 091
|
5 940
|
4 136
|
4 237
|
0
|
1 091
|
1 136
|
1 176
|
1 222
|
1 275
|
1 308
|
1 331
|
1 074
|
1 109
|
1 149
|
1 194
|
1 240
|
|
| Treasury Stock |
2 706
|
550
|
2 027
|
572
|
1 041
|
1 832
|
1 856
|
1 862
|
1 876
|
320
|
1 294
|
0
|
12
|
41
|
67
|
108
|
143
|
325
|
799
|
2 061
|
2 790
|
3 156
|
3 422
|
3 823
|
|
| Other Equity |
593
|
426
|
441
|
368
|
349
|
236
|
76
|
41
|
45
|
14
|
6
|
1 161
|
11
|
16
|
9
|
3
|
11
|
12
|
34
|
18
|
94
|
75
|
66
|
40
|
|
| Total Equity |
1 998
N/A
|
2 630
+32%
|
3 102
+18%
|
3 791
+22%
|
4 360
+15%
|
5 224
+20%
|
4 999
-4%
|
5 279
+6%
|
5 012
-5%
|
5 243
+5%
|
5 060
-3%
|
1 161
-77%
|
1 830
+58%
|
2 096
+15%
|
2 347
+12%
|
2 474
+5%
|
2 973
+20%
|
3 312
+11%
|
2 563
-23%
|
2 150
-16%
|
1 727
-20%
|
1 881
+9%
|
2 160
+15%
|
2 451
+13%
|
|
| Total Liabilities & Equity |
53 175
N/A
|
64 611
+22%
|
84 094
+30%
|
99 339
+18%
|
116 136
+17%
|
155 565
+34%
|
168 768
+8%
|
169 985
+1%
|
205 307
+21%
|
193 345
-6%
|
181 260
-6%
|
10 707
-94%
|
12 972
+21%
|
15 214
+17%
|
18 533
+22%
|
21 780
+18%
|
26 638
+22%
|
32 686
+23%
|
30 770
-6%
|
29 222
-5%
|
28 811
-1%
|
29 169
+1%
|
30 072
+3%
|
29 746
-1%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
458
|
448
|
424
|
413
|
411
|
467
|
467
|
485
|
527
|
509
|
453
|
0
|
424
|
426
|
429
|
432
|
436
|
421
|
375
|
279
|
241
|
220
|
210
|
199
|
|
| Preferred Shares Outstanding |
3
|
3
|
3
|
7
|
7
|
8
|
8
|
8
|
7
|
7
|
7
|
0
|
7
|
7
|
7
|
7
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
|