XML 62 R50.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Credit Losses - Loan Portfolio Stratified by Key Credit Quality Indicators (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
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Transfer of allowance for funded loans $ (60,666) $ (76,227) $ (178,120) $ (205,916)  
Current period recoveries 6,896 8,322 23,282 22,312  
Net charge-offs (53,770) (67,905) (154,838) $ (183,604)  
Personal Loans          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Total 0   0   $ 1,049,007
Consumer Portfolio Segment          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Transfer of allowance for funded loans (100,470) $ (2,170)      
Consumer Portfolio Segment | Student Loan          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 1,758,337   1,758,337    
2019 3,031,984   3,031,984   2,340,221
2018 2,374,526   2,374,526   3,159,878
2017 2,092,242   2,092,242   2,781,132
2016 1,920,310   1,920,310   2,566,815
2015 and Prior 4,197,607   4,197,607   2,225,721
2014 and Prior         3,241,884
Total 15,375,006   15,375,006   16,315,651
Current period gross charge-offs, 2020     (458)   (1,697)
Current period gross charge-offs, 2019     (6,040)   (14,650)
Current period gross charge-offs, 2018     (18,124)   (29,119)
Current period gross charge-offs, 2017     (25,359)   (40,576)
Current period gross charge-offs, 2016     (24,979)   (41,141)
Current period gross charge-offs, 2015 and prior     (63,586)   (81,795)
Transfer of allowance for funded loans     (138,546)   (208,978)
Current period recoveries, 2020     5   69
Current period recoveries, 2019     381   1,016
Current period recoveries, 2018     1,672   2,622
Current period recoveries, 2017     2,778   4,431
Current period recoveries, 2016     3,277   5,175
Current period recoveries, 2015 and prior     10,185   12,452
Current period recoveries     18,298   25,765
Current period net charge-offs, 2020     (453)   (1,628)
Current period net charge-offs, 2019     (5,659)   (13,634)
Current period net charge-offs, 2018     (16,452)   (26,497)
Current period net charge-offs, 2017     (22,581)   (36,145)
Current period net charge-offs, 2016     (21,702)   (35,966)
Current period net charge-offs, 2015 and prior     (53,401)   (69,343)
Net charge-offs     (120,248)   (183,213)
Total accrued interest by origination vintage, 2020 54,276   54,276   116,423
Total accrued interest by origination vintage, 2019 308,207   308,207   321,568
Total accrued interest by origination vintage, 2018 325,240   325,240   327,002
Total accrued interest by origination vintage, 2017 289,104   289,104   261,083
Total accrued interest by origination vintage, 2016 209,478   209,478   165,764
Total accrued interest by origination vintage, 2015 and prior 267,871   267,871   174,318
Total accrued interest by origination vintage 1,454,176   1,454,176   1,366,158
Consumer Portfolio Segment | Student Loan | With Cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 2,583,111   2,583,111    
2019 4,444,417   4,444,417   3,475,256
2018 3,156,414   3,156,414   4,303,772
2017 2,695,281   2,695,281   3,575,973
2016 2,338,980   2,338,980   3,112,873
2015 and Prior 4,833,371   4,833,371   2,579,214
2014 and Prior         3,662,547
Total $ 20,051,574   $ 20,051,574   $ 20,709,635
Private education loans 89.00%   89.00%   89.00%
Consumer Portfolio Segment | Student Loan | Without Cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 445,546   $ 445,546    
2019 651,283   651,283   $ 571,792
2018 448,682   448,682   584,601
2017 323,888   323,888   427,512
2016 246,098   246,098   320,985
2015 and Prior 447,256   447,256   241,958
2014 and Prior         333,108
Total $ 2,562,753   $ 2,562,753   $ 2,479,956
Private education loans 11.00%   11.00%   11.00%
Consumer Portfolio Segment | Student Loan | Cosigners          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 3,028,657   $ 3,028,657    
2019 5,095,700   5,095,700   $ 4,047,048
2018 3,605,096   3,605,096   4,888,373
2017 3,019,169   3,019,169   4,003,485
2016 2,585,078   2,585,078   3,433,858
2015 and Prior 5,280,627   5,280,627   2,821,172
2014 and Prior         3,995,655
Total $ 22,614,327   $ 22,614,327   $ 23,189,591
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO at Original Approval          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 3,028,657   $ 3,028,657    
2019 5,095,700   5,095,700   $ 4,047,048
2018 3,605,096   3,605,096   4,888,373
2017 3,019,169   3,019,169   4,003,485
2016 2,585,078   2,585,078   3,433,858
2015 and Prior 5,280,627   5,280,627   2,821,172
2014 and Prior         3,995,655
Total $ 22,614,327   $ 22,614,327   $ 23,189,591
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO at Original Approval | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 177,986   $ 177,986    
2019 361,387   361,387   $ 283,040
2018 267,945   267,945   343,613
2017 228,293   228,293   285,747
2016 187,659   187,659   236,457
2015 and Prior 414,785   414,785   203,145
2014 and Prior         313,587
Total $ 1,638,055   $ 1,638,055   $ 1,665,589
Private education loans at origination 7.00%   7.00%   7.00%
Consumer Portfolio Segment | Student Loan | FICO at Original Approval | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 411,825   $ 411,825    
2019 751,145   751,145   $ 592,376
2018 537,957   537,957   714,779
2017 478,944   478,944   617,676
2016 410,372   410,372   529,575
2015 and Prior 883,813   883,813   439,050
2014 and Prior         676,569
Total $ 3,474,056   $ 3,474,056   $ 3,570,025
Private education loans at origination 15.00%   15.00%   16.00%
Consumer Portfolio Segment | Student Loan | FICO at Original Approval | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 975,514   $ 975,514    
2019 1,661,005   1,661,005   $ 1,319,563
2018 1,183,935   1,183,935   1,601,904
2017 1,004,662   1,004,662   1,325,387
2016 871,989   871,989   1,155,253
2015 and Prior 1,767,363   1,767,363   944,135
2014 and Prior         1,324,506
Total $ 7,464,468   $ 7,464,468   $ 7,670,748
Private education loans at origination 33.00%   33.00%   33.00%
Consumer Portfolio Segment | Student Loan | FICO at Original Approval | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 1,463,332   $ 1,463,332    
2019 2,322,163   2,322,163   $ 1,852,069
2018 1,615,259   1,615,259   2,228,077
2017 1,307,270   1,307,270   1,774,675
2016 1,115,058   1,115,058   1,512,573
2015 and Prior 2,214,666   2,214,666   1,234,842
2014 and Prior         1,680,993
Total $ 10,037,748   $ 10,037,748   $ 10,283,229
Private education loans at origination 45.00%   45.00%   44.00%
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 3,028,657   $ 3,028,657    
2019 5,095,700   5,095,700   $ 4,047,048
2018 3,605,096   3,605,096   4,888,373
2017 3,019,169   3,019,169   4,003,485
2016 2,585,078   2,585,078   3,433,858
2015 and Prior 5,280,627   5,280,627   2,821,172
2014 and Prior         3,995,655
Total $ 22,614,327   $ 22,614,327   $ 23,189,591
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 217,218   $ 217,218    
2019 395,572   395,572   $ 401,979
2018 344,242   344,242   515,901
2017 336,857   336,857   475,007
2016 332,360   332,360   449,568
2015 and Prior 837,360   837,360   419,308
2014 and Prior         717,674
Total $ 2,463,609   $ 2,463,609   $ 2,979,437
Private education loans at origination 11.00%   11.00%   13.00%
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 397,492   $ 397,492    
2019 642,016   642,016   $ 582,256
2018 426,549   426,549   645,422
2017 338,010   338,010   497,497
2016 276,258   276,258   397,889
2015 and Prior 578,132   578,132   308,607
2014 and Prior         451,451
Total $ 2,658,457   $ 2,658,457   $ 2,883,122
Private education loans at origination 12.00%   12.00%   13.00%
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 963,875   $ 963,875    
2019 1,598,763   1,598,763   $ 1,284,867
2018 1,081,419   1,081,419   1,506,849
2017 883,872   883,872   1,199,564
2016 723,213   723,213   994,309
2015 and Prior 1,413,526   1,413,526   772,205
2014 and Prior         1,048,808
Total $ 6,664,668   $ 6,664,668   $ 6,806,602
Private education loans at origination 29.00%   29.00%   29.00%
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 1,450,072   $ 1,450,072    
2019 2,459,349   2,459,349   $ 1,777,946
2018 1,752,886   1,752,886   2,220,201
2017 1,460,430   1,460,430   1,831,417
2016 1,253,247   1,253,247   1,592,092
2015 and Prior 2,451,609   2,451,609   1,321,052
2014 and Prior         1,777,722
Total $ 10,827,593   $ 10,827,593   $ 10,520,430
Private education loans at origination 48.00%   48.00%   45.00%
Consumer Portfolio Segment | Student Loan | Seasoning          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 3,028,657   $ 3,028,657    
2019 5,095,700   5,095,700   $ 4,047,048
2018 3,605,096   3,605,096   4,888,373
2017 3,019,169   3,019,169   4,003,485
2016 2,585,078   2,585,078   3,433,858
2015 and Prior 5,280,627   5,280,627   2,821,172
2014 and Prior         3,995,655
Total $ 22,614,327   $ 22,614,327   $ 23,189,591
Seasoning based on monthly scheduled payments due from 1-12 payments 26.00%   26.00%   23.00%
Seasoning based on monthly scheduled payments due from 13 - 24 payments 15.00%   15.00%   17.00%
Seasoning based on monthly scheduled payments due from 25 - 36 payments 11.00%   11.00%   12.00%
Seasoning based on monthly scheduled payments due from 37 - 48 payments 8.00%   8.00%   10.00%
Seasoning based on monthly scheduled payments due from more than 48 payments 13.00%   13.00%   13.00%
Seasoning based on monthly scheduled payments due from not yet in repayment 27.00%   27.00%   25.00%
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | Seasoning | 1-12 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 $ 1,772,006   $ 1,772,006    
2019 2,163,584   2,163,584   $ 2,376,404
2018 479,231   479,231   719,158
2017 482,319   482,319   705,181
2016 409,027   409,027   617,174
2015 and Prior 603,765   603,765   462,946
2014 and Prior         470,839
Total 5,909,932   5,909,932   5,351,702
Consumer Portfolio Segment | Student Loan | Seasoning | 13-24 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 21   21    
2019 968,742   968,742   0
2018 1,437,060   1,437,060   2,588,702
2017 261,628   261,628   424,953
2016 247,112   247,112   305,078
2015 and Prior 502,320   502,320   285,513
2014 and Prior         399,905
Total 3,416,883   3,416,883   4,004,151
Consumer Portfolio Segment | Student Loan | Seasoning | 25-36 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 0   0    
2019 0   0   0
2018 631,736   631,736   0
2017 1,150,053   1,150,053   1,862,587
2016 225,369   225,369   418,048
2015 and Prior 502,923   502,923   227,391
2014 and Prior         394,339
Total 2,510,081   2,510,081   2,902,365
Consumer Portfolio Segment | Student Loan | Seasoning | 37-48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 0   0    
2019 0   0   0
2018 0   0   0
2017 403,088   403,088   0
2016 941,217   941,217   1,457,760
2015 and Prior 482,116   482,116   413,508
2014 and Prior         342,676
Total 1,826,421   1,826,421   2,213,944
Consumer Portfolio Segment | Student Loan | Seasoning | More than 48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 0   0    
2019 0   0   0
2018 0   0   0
2017 0   0   0
2016 304,878   304,878   0
2015 and Prior 2,590,571   2,590,571   1,056,229
2014 and Prior         1,973,795
Total 2,895,449   2,895,449   3,030,024
Consumer Portfolio Segment | Student Loan | Seasoning | Not yet in repayment          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 1,256,630   1,256,630    
2019 1,963,374   1,963,374   1,670,644
2018 1,057,069   1,057,069   1,580,513
2017 722,081   722,081   1,010,764
2016 457,475   457,475   635,798
2015 and Prior 598,932   598,932   375,585
2014 and Prior         414,101
Total 6,055,561   6,055,561   5,687,405
Consumer Portfolio Segment | Student Loan | Loans In Forbearance          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2020 8,343   8,343    
2019 64,167   64,167   21,009
2018 110,935   110,935   108,509
2017 127,915   127,915   142,341
2016 126,218   126,218   146,114
2015 and Prior 267,584   267,584   127,799
2014 and Prior         168,744
Total $ 705,162   $ 705,162   $ 714,516