XML 21 R40.htm IDEA: XBRL DOCUMENT v3.19.3
Allowance for Loan Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Allowance for Loan Losses        
Allowance at beginning of period $ 383,997 $ 295,277 $ 341,121 $ 251,475
Total provision 98,314 68,896 256,889 187,339
Net charge-offs:        
Charge-offs (76,227) (40,221) (205,916) (124,458)
Recoveries 8,322 5,022 22,312 15,834
Net charge-offs (67,905) (35,199) (183,604) (108,624)
Loan sales       (1,216)
Allowance at end of period 414,406 328,974 414,406 328,974
Allowance:        
Ending balance: individually evaluated for impairment 171,884 119,643 171,884 119,643
Ending balance: collectively evaluated for impairment 242,522 209,331 242,522 209,331
Loans:        
Ending balance: individually evaluated for impairment 1,474,819 1,199,493 1,474,819 1,199,493
Ending balance: collectively evaluated for impairment 23,575,351 21,040,289 23,575,351 21,040,289
FFELP Loans        
Allowance for Loan Losses        
Allowance at beginning of period 1,734 1,073 977 1,132
Total provision 158 259 1,320 742
Net charge-offs:        
Charge-offs (203) (252) (608) (794)
Recoveries 0 0 0 0
Net charge-offs (203) (252) (608) (794)
Loan sales       0
Allowance at end of period 1,689 1,080 1,689 1,080
Allowance:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment 1,689 1,080 1,689 1,080
Loans:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment $ 798,168 $ 866,786 $ 798,168 $ 866,786
Net charge-offs as a percentage of average loans in repayment (annualized) 0.13% 0.15% 0.13% 0.15%
Allowance as a percentage of the ending total loan balance 0.21% 0.12% 0.21% 0.12%
Allowance as a percentage of the ending loans in repayment 0.27% 0.16% 0.27% 0.16%
Allowance coverage of net charge-offs (annualized) 2.08 1.07 2.08 1.02
Ending total loans, gross $ 798,168 $ 866,786 $ 798,168 $ 866,786
Average loans in repayment 621,706 681,131 636,538 700,679
Ending loans in repayment 631,626 679,110 631,626 679,110
Private Education Loans        
Allowance for Loan Losses        
Allowance at beginning of period 307,968 261,695 277,943 243,715
Total provision 84,110 42,482 197,289 130,616
Net charge-offs:        
Charge-offs (56,398) (34,229) (151,357) (113,852)
Recoveries 6,864 4,736 18,669 15,421
Net charge-offs (49,534) (29,493) (132,688) (98,431)
Loan sales       (1,216)
Allowance at end of period 342,544 274,684 342,544 274,684
Allowance:        
Ending balance: individually evaluated for impairment 171,884 119,643 171,884 119,643
Ending balance: collectively evaluated for impairment 170,660 155,041 170,660 155,041
Loans:        
Ending balance: individually evaluated for impairment 1,474,819 1,199,493 1,474,819 1,199,493
Ending balance: collectively evaluated for impairment $ 21,645,350 $ 19,040,498 $ 21,645,350 $ 19,040,498
Net charge-offs as a percentage of average loans in repayment (annualized) 1.27% 0.88% 1.15% 1.01%
Allowance as a percentage of the ending total loan balance 1.48% 1.36% 1.48% 1.36%
Allowance as a percentage of the ending loans in repayment 2.13% 1.99% 2.13% 1.99%
Allowance coverage of net charge-offs (annualized) 1.73 2.33 1.94 2.09
Ending total loans, gross $ 23,120,169 $ 20,239,991 $ 23,120,169 $ 20,239,991
Average loans in repayment 15,632,028 13,351,517 15,351,188 13,009,704
Ending loans in repayment 16,072,979 13,815,415 16,072,979 13,815,415
Personal Loans        
Allowance for Loan Losses        
Allowance at beginning of period 74,295 32,509 62,201 6,628
Total provision 14,046 26,155 58,280 55,981
Net charge-offs:        
Charge-offs (19,626) (5,740) (53,951) (9,812)
Recoveries 1,458 286 3,643 413
Net charge-offs (18,168) (5,454) (50,308) (9,399)
Loan sales       0
Allowance at end of period 70,173 53,210 70,173 53,210
Allowance:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment 70,173 53,210 70,173 53,210
Loans:        
Ending balance: individually evaluated for impairment 0 0 0 0
Ending balance: collectively evaluated for impairment $ 1,131,833 $ 1,133,005 $ 1,131,833 $ 1,133,005
Net charge-offs as a percentage of average loans in repayment (annualized) 6.42% 2.03% 5.82% 1.56%
Allowance as a percentage of the ending total loan balance 6.20% 4.70% 6.20% 4.70%
Allowance as a percentage of the ending loans in repayment 6.20% 4.70% 6.20% 4.70%
Allowance coverage of net charge-offs (annualized) 0.97 2.44 1.05 4.25
Ending total loans, gross $ 1,131,833 $ 1,133,005 $ 1,131,833 $ 1,133,005
Average loans in repayment 1,131,965 1,072,624 1,152,555 803,928
Ending loans in repayment $ 1,131,833 $ 1,133,005 $ 1,131,833 $ 1,133,005