XML 43 R42.htm IDEA: XBRL DOCUMENT v3.20.1
Allowance for Loan Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Jan. 01, 2020
Allowance for Loan Losses        
Beginning balance $ 441,912 $ 341,121 $ 341,121  
Provision for current period 169,508      
Loan sale reduction to provision (161,793)      
Total provision 7,715 65,660    
Net charge-offs:        
Charge-offs (70,949) (55,062)    
Recoveries 9,518 6,606    
Current period net charge-offs 61,431 48,456    
Ending Balance 1,673,324 358,325 441,912  
Allowance:        
Ending balance: individually evaluated for impairment 150,822 132,442    
Ending balance: collectively evaluated for impairment 1,522,502 225,883    
Loans:        
Ending balance: individually evaluated for impairment 1,518,763 1,327,668    
Ending balance: collectively evaluated for impairment 21,781,876 22,455,468    
Provisions for credit losses for new loan commitments made during the quarter 53,543      
Total provision for allowance for loan losses 7,715      
Provisions for credit losses reported in consolidated statements of income 61,258 63,790    
Cumulative Effect, Period Of Adoption, Adjustment        
Allowance for Loan Losses        
Day 1 adjustment for the adoption of CECL       $ 1,143,053
Transfer from unfunded commitment liability 142,075      
FFELP Loans        
Allowance for Loan Losses        
Beginning balance 1,633 977 977  
Provision for current period 37      
Loan sale reduction to provision 0      
Total provision 37 1,017    
Net charge-offs:        
Charge-offs (226) (234)    
Recoveries 0 0    
Current period net charge-offs 226 234    
Ending Balance 4,296 1,760 1,633  
Allowance:        
Ending balance: individually evaluated for impairment 0 0    
Ending balance: collectively evaluated for impairment 4,296 1,760    
Loans:        
Ending balance: individually evaluated for impairment 0 0    
Ending balance: collectively evaluated for impairment $ 766,954 $ 828,640    
Net charge-offs as a percentage of average loans in repayment (annualized) 0.15% 0.14%    
Allowance as a percentage of the ending total loan balance 0.56% 0.21%    
Allowance as a percentage of the ending loans in repayment 0.74% 0.27%    
Allowance coverage of net charge-offs (annualized) 4.75 1.88    
Ending total loans, gross $ 766,954 $ 828,640    
Average loans in repayment 600,534 650,196    
Ending loans in repayment 581,997 641,658    
FFELP Loans | Cumulative Effect, Period Of Adoption, Adjustment        
Allowance for Loan Losses        
Day 1 adjustment for the adoption of CECL       2,852
Transfer from unfunded commitment liability 0      
Private Education Loans        
Allowance for Loan Losses        
Beginning balance 374,300 277,943 277,943  
Provision for current period 143,862      
Loan sale reduction to provision (161,793)      
Total provision (17,931) 41,883    
Net charge-offs:        
Charge-offs (51,469) (39,577)    
Recoveries 7,976 5,697    
Current period net charge-offs 43,493 33,880    
Ending Balance 1,515,781 285,946 374,300  
Allowance:        
Ending balance: individually evaluated for impairment 150,822 132,442    
Ending balance: collectively evaluated for impairment 1,364,959 153,504    
Loans:        
Ending balance: individually evaluated for impairment 1,518,763 1,327,668    
Ending balance: collectively evaluated for impairment $ 20,107,984 $ 20,463,954    
Net charge-offs as a percentage of average loans in repayment (annualized) 1.05% 0.89%    
Allowance as a percentage of the ending total loan balance 7.01% 1.31%    
Allowance as a percentage of the ending loans in repayment 10.11% 1.87%    
Allowance coverage of net charge-offs (annualized) 8.71 2.11    
Ending total loans, gross $ 21,626,747 $ 21,791,622    
Average loans in repayment 16,521,356 15,165,072    
Ending loans in repayment 14,988,345 15,310,560    
Private Education Loans | Cumulative Effect, Period Of Adoption, Adjustment        
Allowance for Loan Losses        
Day 1 adjustment for the adoption of CECL       1,060,830
Transfer from unfunded commitment liability 142,075      
Personal Loans        
Allowance for Loan Losses        
Beginning balance 65,877 62,201 62,201  
Provision for current period 25,318      
Loan sale reduction to provision 0      
Total provision 25,318 22,760    
Net charge-offs:        
Charge-offs (19,247) (15,251)    
Recoveries 1,542 909    
Current period net charge-offs 17,705 14,342    
Ending Balance 152,673 70,619 65,877  
Allowance:        
Ending balance: individually evaluated for impairment 0 0    
Ending balance: collectively evaluated for impairment 152,673 70,619    
Loans:        
Ending balance: individually evaluated for impairment 0 0    
Ending balance: collectively evaluated for impairment $ 899,704 $ 1,162,874    
Net charge-offs as a percentage of average loans in repayment (annualized) 7.27% 4.88%    
Allowance as a percentage of the ending total loan balance 16.97% 6.07%    
Allowance as a percentage of the ending loans in repayment 16.97% 6.07%    
Allowance coverage of net charge-offs (annualized) 2.16 1.23    
Ending total loans, gross $ 899,704 $ 1,162,874    
Average loans in repayment 973,772 1,175,356    
Ending loans in repayment 899,704 $ 1,162,874    
Personal Loans | Cumulative Effect, Period Of Adoption, Adjustment        
Allowance for Loan Losses        
Day 1 adjustment for the adoption of CECL       79,183
Transfer from unfunded commitment liability 0      
Credit Cards        
Allowance for Loan Losses        
Beginning balance 102      
Provision for current period 291      
Loan sale reduction to provision 0      
Total provision 291      
Net charge-offs:        
Charge-offs (7)      
Recoveries 0      
Current period net charge-offs 7      
Ending Balance 574   $ 102  
Allowance:        
Ending balance: individually evaluated for impairment 0      
Ending balance: collectively evaluated for impairment 574      
Loans:        
Ending balance: individually evaluated for impairment 0      
Ending balance: collectively evaluated for impairment $ 7,234      
Net charge-offs as a percentage of average loans in repayment (annualized) 0.52%      
Allowance as a percentage of the ending total loan balance 7.93%      
Allowance as a percentage of the ending loans in repayment 7.93%      
Allowance coverage of net charge-offs (annualized) 20.50      
Ending total loans, gross $ 7,234      
Average loans in repayment 5,364      
Ending loans in repayment 7,234      
Credit Cards | Cumulative Effect, Period Of Adoption, Adjustment        
Allowance for Loan Losses        
Day 1 adjustment for the adoption of CECL       $ 188
Transfer from unfunded commitment liability $ 0