XML 61 R50.htm IDEA: XBRL DOCUMENT v3.21.2
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, 2021
Sep. 30, 2020
Sep. 30, 2021
Sep. 30, 2020
Dec. 31, 2020
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Current period gross charge-offs, total $ (56,225) $ (60,666) $ (161,569) $ (178,120)  
Current period recoveries, total 7,305 6,896 21,987 23,282  
Net charge-offs (48,920) $ (53,770) (139,582) $ (154,838)  
Consumer Portfolio Segment | Student Loan          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Current period gross charge-offs (372)        
One year before current period gross charge-offs (4,159)       $ (1,087)
Two years before current period gross charge-offs (14,794)       (10,940)
Three years before current period gross charge-offs (23,210)       (27,000)
Four years before current period gross charge-offs (26,696)       (35,851)
Five years before current period gross charge-offs (91,808)       (36,416)
Six years before current period gross charge-offs         (94,032)
Current period gross charge-offs, total (161,039)       (205,326)
Current period recoveries 14        
One year before current period recoveries 254       42
Two years before current period recoveries 1,398       636
Three years before current period recoveries 2,679       2,274
Four years before current period recoveries 3,288       3,585
Five years before current period recoveries 14,344       4,284
Six years before current period recoveries         13,200
Current period recoveries, total 21,977       24,021
Current period net charge-offs (358)        
One year before current period net charge-offs (3,905)       (1,045)
Two years before current period net charge-offs (13,396)       (10,304)
Three years before current period net charge-offs (20,531)       (24,726)
Four years before current period net charge-offs (23,408)       (32,266)
Five years before current period net charge-offs (77,464)       (32,132)
Six years before current period net charge-offs         (80,832)
Net charge-offs (139,062)       (181,305)
Total accrued interest by origination vintage, 2021 58,245   58,245    
Total accrued interest by origination vintage, 2020 250,412   250,412   90,438
Total accrued interest by origination vintage, 2019 331,670   331,670   265,688
Total accrued interest by origination vintage, 2018 259,988   259,988   252,251
Total accrued interest by origination vintage, 2017 192,350   192,350   209,178
Total accrued interest by origination vintage, 2016 and prior 293,762   293,762   141,094
Total accrued interest by origination vintage, 2015 and prior         210,247
Total accrued interest by origination vintage 1,386,427   1,386,427   1,168,896
Consumer Portfolio Segment | Student Loan | With cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 2,740,609   2,740,609    
2020 3,859,697   3,859,697   2,915,328
2019 3,131,422   3,131,422   3,467,219
2018 2,239,265   2,239,265   2,556,400
2017 1,938,613   1,938,613   2,262,635
2016 and prior 5,201,099   5,201,099   1,977,952
2015 and Prior         4,198,748
Total $ 19,110,705   $ 19,110,705   $ 17,378,282
Private education loans 88.00%   88.00%   88.00%
Consumer Portfolio Segment | Student Loan | Without cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 449,218   $ 449,218    
2020 601,172   601,172   $ 527,437
2019 481,391   481,391   559,629
2018 322,867   322,867   384,111
2017 233,512   233,512   277,159
2016 and prior 503,972   503,972   211,270
2015 and Prior         391,449
Total $ 2,592,132   $ 2,592,132   $ 2,351,055
Private education loans 12.00%   12.00%   12.00%
Consumer Portfolio Segment | Student Loan | Cosigners          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 3,189,827   $ 3,189,827    
2020 4,460,869   4,460,869   $ 3,442,765
2019 3,612,813   3,612,813   4,026,848
2018 2,562,132   2,562,132   2,940,511
2017 2,172,125   2,172,125   2,539,794
2016 and prior 5,705,071   5,705,071   2,189,222
2015 and Prior         4,590,197
Total $ 21,702,837   $ 21,702,837   $ 19,729,337
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 3,189,827   $ 3,189,827    
2020 4,460,869   4,460,869   $ 3,442,765
2019 3,612,813   3,612,813   4,026,848
2018 2,562,132   2,562,132   2,940,511
2017 2,172,125   2,172,125   2,539,794
2016 and prior 5,705,071   5,705,071   2,189,222
2015 and Prior         4,590,197
Total $ 21,702,837   $ 21,702,837   $ 19,729,337
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 206,260   $ 206,260    
2020 250,867   250,867   $ 195,214
2019 275,722   275,722   290,711
2018 207,725   207,725   225,276
2017 177,237   177,237   197,948
2016 and prior 461,829   461,829   162,413
2015 and Prior         369,609
Total $ 1,579,640   $ 1,579,640   $ 1,441,171
Private education loans at origination 7.00%   7.00%   7.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 423,163   $ 423,163    
2020 598,066   598,066   $ 464,785
2019 548,962   548,962   594,950
2018 396,081   396,081   441,357
2017 358,145   358,145   407,394
2016 and prior 961,855   961,855   351,303
2015 and Prior         771,477
Total $ 3,286,272   $ 3,286,272   $ 3,031,266
Private education loans at origination 15.00%   15.00%   16.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 1,010,429   $ 1,010,429    
2020 1,439,849   1,439,849   $ 1,111,373
2019 1,184,965   1,184,965   1,310,390
2018 848,391   848,391   967,802
2017 725,425   725,425   846,983
2016 and prior 1,917,552   1,917,552   740,028
2015 and Prior         1,533,517
Total $ 7,126,611   $ 7,126,611   $ 6,510,093
Private education loans at origination 33.00%   33.00%   33.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 1,549,975   $ 1,549,975    
2020 2,172,087   2,172,087   $ 1,671,393
2019 1,603,164   1,603,164   1,830,797
2018 1,109,935   1,109,935   1,306,076
2017 911,318   911,318   1,087,469
2016 and prior 2,363,835   2,363,835   935,478
2015 and Prior         1,915,594
Total $ 9,710,314   $ 9,710,314   $ 8,746,807
Private education loans at origination 45.00%   45.00%   44.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 3,189,827   $ 3,189,827    
2020 4,460,869   4,460,869   $ 3,442,765
2019 3,612,813   3,612,813   4,026,848
2018 2,562,132   2,562,132   2,940,511
2017 2,172,125   2,172,125   2,539,794
2016 and prior 5,705,071   5,705,071   2,189,222
2015 and Prior         4,590,197
Total $ 21,702,837   $ 21,702,837   $ 19,729,337
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 262,997   $ 262,997    
2020 271,778   271,778   $ 240,154
2019 282,320   282,320   331,229
2018 247,343   247,343   301,784
2017 249,302   249,302   298,195
2016 and prior 795,264   795,264   293,077
2015 and Prior         734,599
Total $ 2,109,004   $ 2,109,004   $ 2,199,038
Private education loans at origination 10.00%   10.00%   11.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 425,798   $ 425,798    
2020 510,906   510,906   $ 438,665
2019 411,306   411,306   493,135
2018 278,497   278,497   336,966
2017 229,881   229,881   283,906
2016 and prior 622,290   622,290   231,759
2015 and Prior         504,779
Total $ 2,478,678   $ 2,478,678   $ 2,289,210
Private education loans at origination 11.00%   11.00%   12.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 1,003,524   $ 1,003,524    
2020 1,393,710   1,393,710   $ 1,102,666
2019 1,117,756   1,117,756   1,248,806
2018 759,346   759,346   871,677
2017 624,787   624,787   734,222
2016 and prior 1,584,356   1,584,356   603,160
2015 and Prior         1,220,468
Total $ 6,483,479   $ 6,483,479   $ 5,780,999
Private education loans at origination 30.00%   30.00%   29.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 1,497,508   $ 1,497,508    
2020 2,284,475   2,284,475   $ 1,661,280
2019 1,801,431   1,801,431   1,953,678
2018 1,276,946   1,276,946   1,430,084
2017 1,068,155   1,068,155   1,223,471
2016 and prior 2,703,161   2,703,161   1,061,226
2015 and Prior         2,130,351
Total $ 10,631,676   $ 10,631,676   $ 9,460,090
Private education loans at origination 49.00%   49.00%   48.00%
Consumer Portfolio Segment | Student Loan | Seasoning          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 $ 3,189,827   $ 3,189,827    
2020 4,460,869   4,460,869   $ 3,442,765
2019 3,612,813   3,612,813   4,026,848
2018 2,562,132   2,562,132   2,940,511
2017 2,172,125   2,172,125   2,539,794
2016 and prior 5,705,071   5,705,071   2,189,222
2015 and Prior         4,590,197
Total $ 21,702,837   $ 21,702,837   $ 19,729,337
Seasoning based on monthly scheduled payments due from 1-12 payments 24.00%   24.00%   23.00%
Seasoning based on monthly scheduled payments due from 13 - 24 payments 16.00%   16.00%   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%   9.00%
Seasoning based on monthly scheduled payments due from more than 48 payments 14.00%   14.00%   15.00%
Seasoning based on monthly scheduled payments due from not yet in repayment 27.00%   27.00%   24.00%
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]          
2021 $ 1,837,837   $ 1,837,837    
2020 1,772,385   1,772,385   $ 2,068,517
2019 397,777   397,777   600,038
2018 329,370   329,370   469,143
2017 311,956   311,956   472,258
2016 and prior 543,901   543,901   381,197
2015 and Prior         507,343
Total 5,193,226   5,193,226   4,498,496
Consumer Portfolio Segment | Student Loan | Seasoning | 13-24 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 0   0    
2020 1,027,243   1,027,243   163
2019 1,487,280   1,487,280   2,096,635
2018 221,972   221,972   383,977
2017 220,104   220,104   223,332
2016 and prior 532,905   532,905   217,379
2015 and Prior         425,345
Total 3,489,504   3,489,504   3,346,831
Consumer Portfolio Segment | Student Loan | Seasoning | 25-36 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 0   0    
2020 42   42   0
2019 619,601   619,601   0
2018 996,813   996,813   1,353,567
2017 189,051   189,051   370,250
2016 and prior 527,481   527,481   181,940
2015 and Prior         439,337
Total 2,332,988   2,332,988   2,345,094
Consumer Portfolio Segment | Student Loan | Seasoning | 37-48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 0   0    
2020 0   0   0
2019 0   0   0
2018 397,585   397,585   0
2017 777,883   777,883   965,476
2016 and prior 513,718   513,718   351,433
2015 and Prior         402,552
Total 1,689,186   1,689,186   1,719,461
Consumer Portfolio Segment | Student Loan | Seasoning | More than 48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 0   0    
2020 0   0   0
2019 0   0   0
2018 0   0   0
2017 250,029   250,029   0
2016 and prior 2,892,624   2,892,624   729,510
2015 and Prior         2,310,905
Total 3,142,653   3,142,653   3,040,415
Consumer Portfolio Segment | Student Loan | Seasoning | Not yet in repayment          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
2021 1,351,990   1,351,990    
2020 1,661,199   1,661,199   1,374,085
2019 1,108,155   1,108,155   1,330,175
2018 616,392   616,392   733,824
2017 423,102   423,102   508,478
2016 and prior 694,442   694,442   327,763
2015 and Prior         504,715
Total $ 5,855,280   $ 5,855,280   $ 4,779,040