XML 51 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan Losses - Allowance for Credit Losses and Recorded Investments in Loans (Detail) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Allowance for Loan Losses    
Beginning balance $ 112,507 $ 83,842
Total provision 34,160 16,618
Net charge-offs:    
Charge-offs (19,387) (9,861)
Recoveries 1,044 1,387
Net charge-offs (18,343) (8,474)
Loan sales (2,075) (2,181)
Ending Balance 126,249 89,805
Allowance:    
Ending balance: individually evaluated for impairment 49,212 20,105
Ending balance: collectively evaluated for impairment 77,037 69,700
Loans:    
Ending balance: individually evaluated for impairment 318,094 122,120
Ending balance: collectively evaluated for impairment 12,881,802 10,855,618
FFELP Loans    
Allowance for Loan Losses    
Beginning balance 3,691 5,268
Total provision 321 435
Net charge-offs:    
Charge-offs (383) (1,134)
Recoveries 0 0
Net charge-offs (383) (1,134)
Loan sales 0 0
Ending Balance 3,629 4,569
Allowance:    
Ending balance: individually evaluated for impairment 0 0
Ending balance: collectively evaluated for impairment 3,629 4,569
Loans:    
Ending balance: individually evaluated for impairment 0 0
Ending balance: collectively evaluated for impairment $ 1,088,026 $ 1,208,977
Net charge-offs as a percentage of average loans in repayment (annualized) 0.19% 0.50%
Allowance as a percentage of the ending total loan balance 0.33% 0.38%
Allowance as a percentage of the ending loans in repayment 0.45% 0.52%
Allowance coverage of net charge-offs (annualized) 2.37 1.01
Ending total loans, gross $ 1,088,026 $ 1,208,977
Average loans in repayment 804,690 898,360
Ending loans in repayment 803,378 872,579
Private Education Loans    
Allowance for Loan Losses    
Beginning balance 108,816 78,574
Total provision 33,839 16,183
Net charge-offs:    
Charge-offs (19,004) (8,727)
Recoveries 1,044 1,387
Net charge-offs (17,960) (7,340)
Loan sales (2,075) (2,181)
Ending Balance 122,620 85,236
Allowance:    
Ending balance: individually evaluated for impairment 49,212 20,105
Ending balance: collectively evaluated for impairment 73,408 65,131
Loans:    
Ending balance: individually evaluated for impairment 318,094 122,120
Ending balance: collectively evaluated for impairment $ 11,793,776 $ 9,646,641
Net charge-offs as a percentage of average loans in repayment (annualized) 0.95% 0.51%
Allowance as a percentage of the ending total loan balance 1.01% 0.87%
Allowance as a percentage of the ending loans in repayment 1.56% 1.42%
Allowance coverage of net charge-offs (annualized) 1.71 2.90
Ending total loans, gross $ 12,111,870 $ 9,768,761
Average loans in repayment 7,534,234 5,705,067
Ending loans in repayment $ 7,843,076 $ 5,995,121