XML 26 R37.htm IDEA: XBRL DOCUMENT v3.3.0.814
Allowance for Loan Losses - Allowance for Credit Losses and Recorded Investments in Loans (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Sep. 30, 2015
Sep. 30, 2014
Allowance for Loan Losses        
Beginning balance $ 91,866 $ 60,527 $ 83,842 $ 68,081
Total provision 27,497 14,898 59,673 55,071
Net charge-offs:        
Charge-offs (14,650) (5,139) (38,269) (6,436)
Recoveries 1,361 0 4,529  
Net charge-offs (13,289) (5,139) (33,740)  
Loan sales (1,871) (4,571) (5,572) (51,001)
Ending Balance 104,203 65,715 104,203 65,715
Allowance:        
Ending balance: individually evaluated for impairment 43,001 2,966 43,001 2,966
Ending balance: collectively evaluated for impairment 61,202 62,749 61,202 62,749
Loans:        
Ending balance: individually evaluated for impairment 231,286 13,115 231,286 13,115
Ending balance: collectively evaluated for impairment 11,752,570 9,134,268 11,752,570 9,134,268
FFELP Loans        
Allowance for Loan Losses        
Beginning balance 4,556 6,212 5,268 6,318
Total provision 143 291 1,044 1,482
Net charge-offs:        
Charge-offs (529) (761) (2,142) (2,058)
Recoveries 0 0 0  
Net charge-offs (529) (761) (2,142)  
Loan sales 0 0 0 0
Ending Balance 4,170 5,742 4,170 5,742
Allowance:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment 4,170 5,742 4,170 5,742
Loans:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment $ 1,143,595 $ 1,317,963 $ 1,143,595 $ 1,317,963
Net charge-offs as a percentage of average loans in repayment (annualized) 0.25% 0.32% 0.33% 0.28%
Allowance as a percentage of the ending total loan balance 0.36% 0.44% 0.36% 0.44%
Allowance as a percentage of the ending loans in repayment 0.50% 0.61% 0.50% 0.61%
Allowance coverage of net charge-offs (annualized) 1.97 1.89 1.46 2.09
Ending total loans, gross $ 1,143,595 $ 1,317,963 $ 1,143,595 $ 1,317,963
Average loans in repayment 839,090 953,620 868,649 980,733
Ending loans in repayment 836,585 945,230 836,585 945,230
Private Education Loans        
Allowance for Loan Losses        
Beginning balance 87,310 54,315 78,574 61,763
Total provision 27,354 14,607 58,629 53,589
Net charge-offs:        
Charge-offs (14,121) (4,378) (36,127) (4,378)
Recoveries 1,361 0 4,529  
Net charge-offs (12,760) (4,378) (31,598)  
Loan sales (1,871) (4,571) (5,572) (51,001)
Ending Balance 100,033 59,973 100,033 59,973
Allowance:        
Ending balance: individually evaluated for impairment 43,001 2,966 43,001 2,966
Ending balance: collectively evaluated for impairment 57,032 57,007 57,032 57,007
Loans:        
Ending balance: individually evaluated for impairment 231,286 13,115 231,286 13,115
Ending balance: collectively evaluated for impairment $ 10,608,975 $ 7,816,305 $ 10,608,975 $ 7,816,305
Net charge-offs as a percentage of average loans in repayment (annualized) 0.83% 0.39% 0.72% 0.13%
Allowance as a percentage of the ending total loan balance 0.92% 0.77% 0.92% 0.77%
Allowance as a percentage of the ending loans in repayment 1.50% 1.31% 1.50% 1.31%
Allowance coverage of net charge-offs (annualized) 1.96 3.42 2.37 10.27
Ending total loans, gross $ 10,840,261 $ 7,829,420 $ 10,840,261 $ 7,829,420
Average loans in repayment 6,118,678 4,453,775 5,848,345 4,408,852
Ending loans in repayment $ 6,657,228 $ 4,575,143 $ 6,657,228 $ 4,575,143