XML 56 R44.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Credit Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2020
Sep. 30, 2019
Sep. 30, 2020
Sep. 30, 2019
Dec. 31, 2019
Jan. 01, 2020
Allowance for Credit Losses            
Beginning balance $ 1,929,323 $ 383,997 $ 441,912 $ 341,121 $ 341,121  
Provision for current period (90,014)   338,120      
Loan sale reduction to provision (42,916)   (204,709)      
Total provision (132,930) 98,314 133,411 256,889    
Net charge-offs:            
Charge-offs (60,666) (76,227) (178,120) (205,916)    
Recoveries 6,896 8,322 23,282 22,312    
Net charge-offs 53,770 67,905 154,838 183,604    
Loan sales (108,534)   (108,534)      
Ending Balance 1,734,559 414,406 1,734,559 414,406 441,912  
Allowance:            
Ending balance: individually evaluated for impairment 138,663 171,884 138,663 171,884    
Ending balance: collectively evaluated for impairment 1,595,896 242,522 1,595,896 242,522    
Loans:            
Ending balance: individually evaluated for impairment 1,495,161 1,474,819 1,495,161 1,474,819    
Ending balance: collectively evaluated for impairment 21,876,262 23,575,351 21,876,262 23,575,351    
Provision for loan losses (81,710)   134,374      
Provision for unfunded commitments 129,290   276,094      
Total Private Education Loan provision for credit losses 47,580   410,468      
Private Education Loan provision for credit losses, other impacts (51,220)   (963)      
Less: provisions for credit losses (3,640) 99,526 409,505 256,691    
Cumulative Effect, Period Of Adoption, Adjustment            
Allowance for Credit Losses            
Transfer from unfunded commitment liability 100,470   279,555      
Net charge-offs:            
Day 1 adjustment for the adoption of CECL           $ 1,143,053
FFELP Loans            
Allowance for Credit Losses            
Beginning balance 4,385 1,734 1,633 977 977  
Provision for current period 67   277      
Loan sale reduction to provision 0   0      
Total provision 67 158 277 1,320    
Net charge-offs:            
Charge-offs (89) (203) (399) (608)    
Recoveries 0 0 0 0    
Net charge-offs 89 203 399 608    
Loan sales 0   0      
Ending Balance 4,363 1,689 4,363 1,689 1,633  
Allowance:            
Ending balance: individually evaluated for impairment 0 0 0 0    
Ending balance: collectively evaluated for impairment 4,363 1,689 4,363 1,689    
Loans:            
Ending balance: individually evaluated for impairment 0 0 0 0    
Ending balance: collectively evaluated for impairment $ 745,556 $ 798,168 $ 745,556 $ 798,168    
Net charge-offs as a percentage of average loans in repayment (annualized) 0.07% 0.13% 0.10% 0.13%    
Allowance as a percentage of the ending total loan balance 0.59% 0.21% 0.59% 0.21%    
Allowance as a percentage of the ending loans in repayment 0.77% 0.27% 0.77% 0.27%    
Allowance coverage of net charge-offs (annualized) 12.26 2.08 8.20 2.08    
Ending total loans, gross $ 745,556 $ 798,168 $ 745,556 $ 798,168    
Average loans in repayment 510,809 621,706 546,443 636,538    
Ending loans in repayment 564,442 631,626 564,442 631,626    
Private Education Loan provision for credit losses, other impacts 67   277      
FFELP Loans | Cumulative Effect, Period Of Adoption, Adjustment            
Allowance for Credit Losses            
Transfer from unfunded commitment liability 0   0      
Net charge-offs:            
Day 1 adjustment for the adoption of CECL           2,852
Private Education Loans            
Allowance for Credit Losses            
Beginning balance 1,760,559 307,968 374,300 277,943 277,943  
Provision for current period (81,710)   296,167      
Loan sale reduction to provision 0   (161,793)      
Total provision (81,710) 84,110 134,374 197,289    
Net charge-offs:            
Charge-offs (55,298) (56,398) (138,546) (151,357)    
Recoveries 4,790 6,864 18,298 18,669    
Net charge-offs 50,508 49,534 120,248 132,688    
Loan sales 0   0      
Ending Balance 1,728,811 342,544 1,728,811 342,544 374,300  
Allowance:            
Ending balance: individually evaluated for impairment 138,663 171,884 138,663 171,884    
Ending balance: collectively evaluated for impairment 1,590,148 170,660 1,590,148 170,660    
Loans:            
Ending balance: individually evaluated for impairment 1,495,161 1,474,819 1,495,161 1,474,819    
Ending balance: collectively evaluated for impairment $ 21,119,166 $ 21,645,350 $ 21,119,166 $ 21,645,350    
Net charge-offs as a percentage of average loans in repayment (annualized) 1.33% 1.27% 1.05% 1.15%    
Allowance as a percentage of the ending total loan balance 7.64% 1.48% 7.64% 1.48%    
Allowance as a percentage of the ending loans in repayment 10.91% 2.13% 10.91% 2.13%    
Allowance coverage of net charge-offs (annualized) 8.56 1.73 10.78 1.94    
Ending total loans, gross $ 22,614,327 $ 23,120,169 $ 22,614,327 $ 23,120,169    
Average loans in repayment 15,182,703 15,632,028 15,336,253 15,351,188    
Ending loans in repayment 15,853,309 16,072,979 15,853,309 16,072,979    
Private Education Loans | Cumulative Effect, Period Of Adoption, Adjustment            
Allowance for Credit Losses            
Transfer from unfunded commitment liability 100,470   279,555      
Net charge-offs:            
Day 1 adjustment for the adoption of CECL           1,060,830
Personal Loans            
Allowance for Credit Losses            
Beginning balance 163,337 74,295 65,877 62,201 62,201  
Provision for current period (8,762)   40,485      
Loan sale reduction to provision (42,916)   (42,916)      
Total provision (51,678) 14,046 (2,431) 58,280    
Net charge-offs:            
Charge-offs (5,231) (19,626) (39,079) (53,951)    
Recoveries 2,106 1,458 4,984 3,643    
Net charge-offs 3,125 18,168 34,095 50,308    
Loan sales (108,534)   (108,534)      
Ending Balance 0 70,173 0 70,173 65,877  
Allowance:            
Ending balance: individually evaluated for impairment 0 0 0 0    
Ending balance: collectively evaluated for impairment 0 70,173 0 70,173    
Loans:            
Ending balance: individually evaluated for impairment 0 0 0 0    
Ending balance: collectively evaluated for impairment $ 0 $ 1,131,833 $ 0 $ 1,131,833    
Net charge-offs as a percentage of average loans in repayment (annualized) 0.00% 6.42% 0.00% 5.82%    
Allowance as a percentage of the ending total loan balance 0.00% 6.20% 0.00% 6.20%    
Allowance as a percentage of the ending loans in repayment 0.00% 6.20% 0.00% 6.20%    
Allowance coverage of net charge-offs (annualized) 0 0.97 0 1.05    
Ending total loans, gross $ 0 $ 1,131,833 $ 0 $ 1,131,833    
Average loans in repayment 0 1,131,965 0 1,152,555    
Ending loans in repayment 0 $ 1,131,833 0 $ 1,131,833    
Private Education Loan provision for credit losses, other impacts (51,678)   (2,431)      
Personal Loans | Cumulative Effect, Period Of Adoption, Adjustment            
Allowance for Credit Losses            
Transfer from unfunded commitment liability 0   0      
Net charge-offs:            
Day 1 adjustment for the adoption of CECL           79,183
Credit Cards            
Allowance for Credit Losses            
Beginning balance 1,042   102      
Provision for current period 391   1,191      
Loan sale reduction to provision 0   0      
Total provision 391   1,191      
Net charge-offs:            
Charge-offs (48)   (96)      
Recoveries 0   0      
Net charge-offs 48   96      
Loan sales 0   0      
Ending Balance 1,385   1,385   $ 102  
Allowance:            
Ending balance: individually evaluated for impairment 0   0      
Ending balance: collectively evaluated for impairment 1,385   1,385      
Loans:            
Ending balance: individually evaluated for impairment 0   0      
Ending balance: collectively evaluated for impairment $ 11,540   $ 11,540      
Net charge-offs as a percentage of average loans in repayment (annualized) 1.73%   1.51%      
Allowance as a percentage of the ending total loan balance 12.00%   12.00%      
Allowance as a percentage of the ending loans in repayment 12.00%   12.00%      
Allowance coverage of net charge-offs (annualized) 7.21   10.82      
Ending total loans, gross $ 11,540   $ 11,540      
Average loans in repayment 11,103   8,499      
Ending loans in repayment 11,540   11,540      
Private Education Loan provision for credit losses, other impacts 391   1,191      
Credit Cards | Cumulative Effect, Period Of Adoption, Adjustment            
Allowance for Credit Losses            
Transfer from unfunded commitment liability $ 0   $ 0      
Net charge-offs:            
Day 1 adjustment for the adoption of CECL           $ 188