XML 156 R58.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Allowance for Loan Losses - Allowance for Credit Losses and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Allowance for Loan Losses      
Beginning balance $ 341,121 $ 251,475 $ 184,701
Total provision 353,934 244,584 185,595
Charge-offs (284,114) (175,526) (131,596)
Recoveries 30,971 21,804 17,646
Net charge-offs (253,143) (153,722) (113,950)
Loan sales   (1,216) (4,871)
Ending Balance 441,912 341,121 251,475
Allowance:      
Ending balance: individually evaluated for impairment 186,697 120,110 94,682
Ending balance: collectively evaluated for impairment 255,215 221,011 156,793
Loans:      
Ending balance: individually evaluated for impairment 1,581,966 1,257,856 990,351
Ending balance: collectively evaluated for impairment 23,443,822 21,283,187 17,769,756
FFELP Loans      
Allowance for Loan Losses      
Beginning balance 977 1,132 2,171
Total provision 1,478 980 (85)
Charge-offs (822) (1,135) (954)
Recoveries 0 0 0
Net charge-offs (822) (1,135) (954)
Loan sales   0 0
Ending Balance 1,633 977 1,132
Allowance:      
Ending balance: individually evaluated for impairment 0 0 0
Ending balance: collectively evaluated for impairment 1,633 977 1,132
Loans:      
Ending balance: individually evaluated for impairment 0 0 0
Ending balance: collectively evaluated for impairment $ 783,306 $ 846,487 $ 927,660
Net charge-offs as a percentage of average loans in repayment 0.13% 0.16% 0.13%
Allowance as a percentage of the ending total loan balance 0.21% 0.12% 0.12%
Allowance as a percentage of the ending loans in repayment 0.26% 0.15% 0.15%
Allowance coverage of net charge-offs 1.99 0.86 1.19
Ending total loans, gross $ 783,306 $ 846,487 $ 927,660
Average loans in repayment 631,029 691,406 745,039
Ending loans in repayment 617,646 665,807 746,456
Private Education Loans      
Allowance for Loan Losses      
Beginning balance 277,943 243,715 182,472
Total provision 279,570 169,287 178,542
Charge-offs (208,978) (154,701) (130,063)
Recoveries 25,765 20,858 17,635
Net charge-offs (183,213) (133,843) (112,428)
Loan sales   (1,216) (4,871)
Ending Balance 374,300 277,943 243,715
Allowance:      
Ending balance: individually evaluated for impairment 186,697 120,110 94,682
Ending balance: collectively evaluated for impairment 187,603 157,833 149,033
Loans:      
Ending balance: individually evaluated for impairment 1,581,966 1,257,856 990,351
Ending balance: collectively evaluated for impairment $ 21,607,625 $ 19,246,609 $ 16,441,816
Net charge-offs as a percentage of average loans in repayment 1.17% 1.01% 1.03%
Allowance as a percentage of the ending total loan balance 1.61% 1.36% 1.40%
Allowance as a percentage of the ending loans in repayment 2.23% 1.90% 2.00%
Allowance coverage of net charge-offs 2.04 2.08 2.17
Ending total loans, gross $ 23,189,591 $ 20,504,465 $ 17,432,167
Average loans in repayment 15,605,927 13,303,801 10,881,058
Ending loans in repayment 16,787,670 14,666,856 12,206,033
Personal Loans      
Allowance for Loan Losses      
Beginning balance 62,201 6,628 58
Total provision 72,783 74,317 7,138
Charge-offs (74,313) (19,690) (579)
Recoveries 5,206 946 11
Net charge-offs (69,107) (18,744) (568)
Loan sales   0 0
Ending Balance 65,877 62,201 6,628
Allowance:      
Ending balance: individually evaluated for impairment 0 0 0
Ending balance: collectively evaluated for impairment 65,877 62,201 6,628
Loans:      
Ending balance: individually evaluated for impairment 0 0 0
Ending balance: collectively evaluated for impairment $ 1,049,007 $ 1,190,091 $ 400,280
Net charge-offs as a percentage of average loans in repayment 6.07% 2.11% 0.47%
Allowance as a percentage of the ending total loan balance 6.28% 5.23% 1.66%
Allowance as a percentage of the ending loans in repayment 6.28% 5.23% 1.66%
Allowance coverage of net charge-offs 0.95 3.32 11.67
Ending total loans, gross $ 1,049,007 $ 1,190,091 $ 400,280
Average loans in repayment 1,138,887 889,348 119,606
Ending loans in repayment 1,049,007 1,190,091 $ 400,280
Credit Cards      
Allowance for Loan Losses      
Beginning balance 0    
Total provision 103    
Charge-offs (1)    
Recoveries 0    
Net charge-offs (1)    
Ending Balance 102 $ 0  
Allowance:      
Ending balance: individually evaluated for impairment 0    
Ending balance: collectively evaluated for impairment 102    
Loans:      
Ending balance: individually evaluated for impairment 0    
Ending balance: collectively evaluated for impairment $ 3,884    
Net charge-offs as a percentage of average loans in repayment 0.13%    
Allowance as a percentage of the ending total loan balance 2.63%    
Allowance as a percentage of the ending loans in repayment 2.63%    
Allowance coverage of net charge-offs 102.00    
Ending total loans, gross $ 3,884    
Average loans in repayment 786    
Ending loans in repayment $ 3,884