XML 49 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses - Allowance for Credit Losses and Recorded Investments in Loans (Detail)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
USD ($)
charge_off
Sep. 30, 2015
USD ($)
charge_off
Sep. 30, 2016
USD ($)
charge_off
Sep. 30, 2015
USD ($)
charge_off
Allowance for Loan Losses        
Beginning balance $ 144,925 $ 91,866 $ 112,507 $ 83,842
Total provision 40,770 27,497 116,307 59,673
Net charge-offs:        
Charge-offs (22,428) (14,650) (66,065) (38,269)
Recoveries 2,973 1,361 7,098 4,529
Net charge-offs (19,455) (13,289) (58,967) (33,740)
Loan sales (1,401) (1,871) (5,008) (5,572)
Ending Balance 164,839 104,203 164,839 104,203
Allowance:        
Ending balance: individually evaluated for impairment 77,521 43,001 77,521 43,001
Ending balance: collectively evaluated for impairment 87,318 61,202 87,318 61,202
Loans:        
Ending balance: individually evaluated for impairment 503,632 231,286 503,632 231,286
Ending balance: collectively evaluated for impairment 14,378,559 11,752,570 14,378,559 11,752,570
FFELP Loans        
Allowance for Loan Losses        
Beginning balance 2,297 4,556 3,691 5,268
Total provision 268 143 (396) 1,044
Net charge-offs:        
Charge-offs (356) (529) (1,086) (2,142)
Recoveries 0 0 0 0
Net charge-offs (356) (529) (1,086) (2,142)
Loan sales 0 0 0 0
Ending Balance 2,209 4,170 2,209 4,170
Allowance:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment 2,209 4,170 2,209 4,170
Loans:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment $ 1,033,929 $ 1,143,595 $ 1,033,929 $ 1,143,595
Net charge-offs as a percentage of average loans in repayment (annualized) 0.18% 0.25% 0.18% 0.33%
Allowance as a percentage of the ending total loan balance 0.21% 0.36% 0.21% 0.36%
Allowance as a percentage of the ending loans in repayment 0.28% 0.50% 0.28% 0.50%
Allowance coverage of net charge-offs (annualized) | charge_off 1.55 1.97 1.53 1.46
Ending total loans, gross $ 1,033,929 $ 1,143,595 $ 1,033,929 $ 1,143,595
Average loans in repayment 791,296 839,090 795,452 868,649
Ending loans in repayment 795,665 836,585 795,665 836,585
Private Education Loans        
Allowance for Loan Losses        
Beginning balance 142,628 87,310 108,816 78,574
Total provision 40,502 27,354 116,703 58,629
Net charge-offs:        
Charge-offs (22,072) (14,121) (64,979) (36,127)
Recoveries 2,973 1,361 7,098 4,529
Net charge-offs (19,099) (12,760) (57,881) (31,598)
Loan sales (1,401) (1,871) (5,008) (5,572)
Ending Balance 162,630 100,033 162,630 100,033
Allowance:        
Ending balance: individually evaluated for impairment 77,521 43,001 77,521 43,001
Ending balance: collectively evaluated for impairment 85,109 57,032 85,109 57,032
Loans:        
Ending balance: individually evaluated for impairment 503,632 231,286 503,632 231,286
Ending balance: collectively evaluated for impairment $ 13,344,630 $ 10,608,975 $ 13,344,630 $ 10,608,975
Net charge-offs as a percentage of average loans in repayment (annualized) 0.91% 0.83% 0.97% 0.72%
Allowance as a percentage of the ending total loan balance 1.17% 0.92% 1.17% 0.92%
Allowance as a percentage of the ending loans in repayment 1.83% 1.50% 1.83% 1.50%
Allowance coverage of net charge-offs (annualized) | charge_off 2.13 1.96 2.11 2.37
Ending total loans, gross $ 13,848,262 $ 10,840,261 $ 13,848,262 $ 10,840,261
Average loans in repayment 8,420,625 6,118,678 7,952,469 5,848,345
Ending loans in repayment $ 8,905,812 $ 6,657,228 $ 8,905,812 $ 6,657,228