XML 53 R35.htm IDEA: XBRL DOCUMENT v3.2.0.727
Allowance for Loan Losses - Allowance for Credit Losses and Recorded Investments in Loans (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Jun. 30, 2015
Jun. 30, 2014
Allowance for Loan Losses        
Beginning balance $ 89,805 $ 77,634 $ 83,842 $ 68,081
Total provision 15,558 1,014 32,176 40,173
Net charge-offs:        
Charge-offs (13,757) (654) (23,618) (1,297)
Recoveries 1,780 0 3,168  
Net charge-offs (11,977) (654) (20,450)  
Loan sales (1,520) (17,467) (3,702) (46,430)
Ending Balance 91,866 60,527 91,866 60,527
Allowance:        
Ending balance: individually evaluated for impairment 32,446 1,037 32,446 1,037
Ending balance: collectively evaluated for impairment 59,420 59,490 59,420 59,490
Loans:        
Ending balance: individually evaluated for impairment 187,143 4,508 187,143 4,508
Ending balance: collectively evaluated for impairment 10,304,670 8,838,393 10,304,670 8,838,393
FFELP Loans        
Allowance for Loan Losses        
Beginning balance 4,569 6,181 5,268 6,318
Total provision 466 685 901 1,191
Net charge-offs:        
Charge-offs (479) (654) (1,613) (1,297)
Recoveries 0 0 0  
Net charge-offs (479) (654) (1,613)  
Loan sales 0 0 0 0
Ending Balance 4,556 6,212 4,556 6,212
Allowance:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment 4,556 6,212 4,556 6,212
Loans:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment $ 1,178,876 $ 1,360,107 $ 1,178,876 $ 1,360,107
Net charge-offs as a percentage of average loans in repayment (annualized) 0.22% 0.07% 0.37% 0.13%
Allowance as a percentage of the ending total loan balance 0.39% 0.46% 0.39% 0.46%
Allowance as a percentage of the ending loans in repayment 0.54% 0.66% 0.54% 0.66%
Allowance coverage of net charge-offs (annualized) 2.38 2.40 1.41 2.40
Ending total loans, gross $ 1,178,876 $ 1,360,107 $ 1,178,876 $ 1,360,107
Average loans in repayment 861,453 973,894 880,953 994,290
Ending loans in repayment 836,545 947,972 836,545 947,972
Private Education Loans        
Allowance for Loan Losses        
Beginning balance 85,236 71,453 78,574 61,763
Total provision 15,092 329 31,275 38,982
Net charge-offs:        
Charge-offs (13,278) 0 (22,005) 0
Recoveries 1,780 0 3,168  
Net charge-offs (11,498) 0 (18,837)  
Loan sales (1,520) (17,467) (3,702) (46,430)
Ending Balance 87,310 54,315 87,310 54,315
Allowance:        
Ending balance: individually evaluated for impairment 32,446 1,037 32,446 1,037
Ending balance: collectively evaluated for impairment 54,864 53,278 54,864 53,278
Loans:        
Ending balance: individually evaluated for impairment 187,143 4,508 187,143 4,508
Ending balance: collectively evaluated for impairment $ 9,125,794 $ 7,478,286 $ 9,125,794 $ 7,478,286
Net charge-offs as a percentage of average loans in repayment (annualized) 0.81% 0.00% 0.66% 0.00%
Allowance as a percentage of the ending total loan balance 0.94% 0.73% 0.94% 0.73%
Allowance as a percentage of the ending loans in repayment 1.54% 1.23% 1.54% 1.23%
Allowance coverage of net charge-offs (annualized) 1.90 0.00 2.32 0.00
Ending total loans, gross $ 9,312,937 $ 7,482,794 $ 9,312,937 $ 7,482,794
Average loans in repayment 5,712,559 4,322,356 5,667,912 4,354,878
Ending loans in repayment $ 5,666,645 $ 4,425,573 $ 5,666,645 $ 4,425,573