XML 93 R76.htm IDEA: XBRL DOCUMENT v3.22.0.1
Allowance for Credit Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Sep. 30, 2020
Jun. 30, 2020
Mar. 31, 2020
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Allowance for Credit Losses                      
Beginning balance       $ 1,361,723       $ 441,912 $ 1,361,723 $ 441,912 $ 341,121
Transfer from unfunded commitment liability                 301,655 320,808  
Provision for current period                 (232,708) 190,898  
Loan sale reduction to provision                 (66,460) (204,709)  
Loans transferred to held-for-sale                 1,887 (205,669)  
Total provisions                 (297,281) (219,480) 353,934
Net charge-offs:                      
Charge-offs                 (230,268) (245,043) (284,114)
Recoveries                 29,506 29,007 30,971
Net charge-offs                 (200,762) (216,036) (253,143)
Loan sales                   (108,534)  
Ending balance $ 1,165,335       $ 1,361,723       1,165,335 1,361,723 441,912
Allowance:                      
Ending balance: individually evaluated for impairment 47,712       104,265       47,712 104,265 186,697
Ending balance: collectively evaluated for impairment 1,117,623       1,257,458       1,117,623 1,257,458 255,215
Loans:                      
Ending balance: individually evaluated for impairment 1,057,665       1,274,590       1,057,665 1,274,590 1,581,966
Ending balance: collectively evaluated for impairment 20,379,428       19,204,578       20,379,428 19,204,578 23,443,822
Provisions for unfunded loan commitments                 232,822 311,659 5,937
Less: provisions for credit losses (15,309) $ 138,442 $ 69,677 (225,767) (316,372) $ (3,640) $ 351,887 61,258 (32,957) 93,133 354,249
Cumulative Effect, Period of Adoption, Adjustment                      
Allowance for Credit Losses                      
Beginning balance               1,584,965   1,584,965  
Day 1 adjustment for the adoption of CECL                     1,143,053
Net charge-offs:                      
Ending balance                     1,584,965
Private Education Loans                      
Allowance for Credit Losses                      
Beginning balance       1,355,844       374,300 1,355,844 374,300 277,943
Transfer from unfunded commitment liability                 301,655 320,808  
Provision for current period                 (233,852) 148,673  
Loan sale reduction to provision                 (66,460) (161,793)  
Loans transferred to held-for-sale                 1,887 (205,669)  
Total provisions                 (298,425) (218,789) 279,570
Net charge-offs:                      
Charge-offs                 (229,591) (205,326) (208,978)
Recoveries                 29,494 24,021 25,765
Net charge-offs                 (200,097) (181,305) (183,213)
Loan sales                   0  
Ending balance 1,158,977       1,355,844       1,158,977 1,355,844 374,300
Allowance:                      
Ending balance: individually evaluated for impairment 47,712       104,265       47,712 104,265 186,697
Ending balance: collectively evaluated for impairment 1,111,265       1,251,579       1,111,265 1,251,579 187,603
Loans:                      
Ending balance: individually evaluated for impairment 1,057,665       1,274,590       1,057,665 1,274,590 1,581,966
Ending balance: collectively evaluated for impairment 19,659,198       18,454,747       $ 19,659,198 $ 18,454,747 $ 21,607,625
Net charge-offs as a percentage of average loans in repayment (annualized)                 1.33% 1.17% 1.17%
Allowance as a percentage of the ending total loan balance                 5.59% 6.87% 1.61%
Allowance as a percentage of the ending loans in repayment                 7.47% 9.48% 2.23%
Allowance coverage of net charge-offs (annualized)                 5.79 7.48 2.04
Ending total loans, gross 20,716,863       19,729,337       $ 20,716,863 $ 19,729,337 $ 23,189,591
Average loans in repayment                 15,019,869 15,518,851 15,605,927
Ending loans in repayment 15,511,212       14,304,821       15,511,212 14,304,821 16,787,670
Provisions for unfunded loan commitments                 264,324 312,613  
Less: provisions for credit losses                 (34,101) 93,824  
Private Education Loans | Cumulative Effect, Period of Adoption, Adjustment                      
Allowance for Credit Losses                      
Beginning balance               1,435,130   1,435,130  
Day 1 adjustment for the adoption of CECL                     1,060,830
Net charge-offs:                      
Ending balance                     1,435,130
Other Industries, Excluding Private Education Loans                      
Allowance for Credit Losses                      
Total provisions                 1,144 (691)  
FFELP Loans                      
Allowance for Credit Losses                      
Beginning balance       4,378       1,633 4,378 1,633 977
Transfer from unfunded commitment liability                 0 0  
Provision for current period                 20 412  
Loan sale reduction to provision                 0 0  
Loans transferred to held-for-sale                 0 0  
Total provisions                 20 412 1,478
Net charge-offs:                      
Charge-offs                 (321) (519) (822)
Recoveries                 0 0 0
Net charge-offs                 (321) (519) (822)
Loan sales                   0  
Ending balance 4,077       4,378       4,077 4,378 1,633
Allowance:                      
Ending balance: individually evaluated for impairment 0       0       0 0 0
Ending balance: collectively evaluated for impairment 4,077       4,378       4,077 4,378 1,633
Loans:                      
Ending balance: individually evaluated for impairment 0       0       0 0 0
Ending balance: collectively evaluated for impairment 695,216       737,593       $ 695,216 $ 737,593 $ 783,306
Net charge-offs as a percentage of average loans in repayment (annualized)                 0.06% 0.09% 0.13%
Allowance as a percentage of the ending total loan balance                 0.59% 0.59% 0.21%
Allowance as a percentage of the ending loans in repayment                 0.74% 0.76% 0.26%
Allowance coverage of net charge-offs (annualized)                 12.70 8.44 1.99
Ending total loans, gross 695,216       737,593       $ 695,216 $ 737,593 $ 783,306
Average loans in repayment                 545,689 549,584 631,029
Ending loans in repayment 553,980       573,361       553,980 573,361 617,646
FFELP Loans | Cumulative Effect, Period of Adoption, Adjustment                      
Allowance for Credit Losses                      
Beginning balance               4,485   4,485  
Day 1 adjustment for the adoption of CECL                     2,852
Net charge-offs:                      
Ending balance                     4,485
Credit Cards                      
Allowance for Credit Losses                      
Beginning balance       1,501       102 1,501 102 0
Transfer from unfunded commitment liability                 0 0  
Provision for current period                 1,124 1,328  
Loan sale reduction to provision                 0 0  
Loans transferred to held-for-sale                 0 0  
Total provisions                 1,124 1,328 103
Net charge-offs:                      
Charge-offs                 (356) (119) (1)
Recoveries                 12 2 0
Net charge-offs                 (344) (117) (1)
Loan sales                   0  
Ending balance 2,281       1,501       2,281 1,501 102
Allowance:                      
Ending balance: individually evaluated for impairment 0       0       0 0 0
Ending balance: collectively evaluated for impairment 2,281       1,501       2,281 1,501 102
Loans:                      
Ending balance: individually evaluated for impairment 0       0       0 0 0
Ending balance: collectively evaluated for impairment 25,014       12,238       $ 25,014 $ 12,238 $ 3,884
Net charge-offs as a percentage of average loans in repayment (annualized)                 2.24% 1.26% 0.13%
Allowance as a percentage of the ending total loan balance                 9.12% 12.27% 2.63%
Allowance as a percentage of the ending loans in repayment                 9.12% 12.27% 2.63%
Allowance coverage of net charge-offs (annualized)                 6.63 12.83 102.00
Ending total loans, gross 25,014       12,238       $ 25,014 $ 12,238 $ 3,884
Average loans in repayment                 15,343 9,286 786
Ending loans in repayment $ 25,014       12,238       25,014 12,238 3,884
Credit Cards | Cumulative Effect, Period of Adoption, Adjustment                      
Allowance for Credit Losses                      
Beginning balance               290   290  
Day 1 adjustment for the adoption of CECL                     188
Net charge-offs:                      
Ending balance                     290
Personal Loans                      
Allowance for Credit Losses                      
Beginning balance       $ 0       65,877 $ 0 65,877 62,201
Transfer from unfunded commitment liability                   0  
Provision for current period                   40,485  
Loan sale reduction to provision                   (42,916)  
Loans transferred to held-for-sale                   0  
Total provisions                   (2,431) 72,783
Net charge-offs:                      
Charge-offs                   (39,079) (74,313)
Recoveries                   4,984 5,206
Net charge-offs                   (34,095) (69,107)
Loan sales                   (108,534)  
Ending balance         0         0 65,877
Allowance:                      
Ending balance: individually evaluated for impairment         0         0 0
Ending balance: collectively evaluated for impairment         0         0 65,877
Loans:                      
Ending balance: individually evaluated for impairment         0         0 0
Ending balance: collectively evaluated for impairment         0         $ 0 $ 1,049,007
Net charge-offs as a percentage of average loans in repayment (annualized)                   0.00% 6.07%
Allowance as a percentage of the ending total loan balance                   0.00% 6.28%
Allowance as a percentage of the ending loans in repayment                   0.00% 6.28%
Allowance coverage of net charge-offs (annualized)                   0 0.95
Ending total loans, gross         0         $ 0 $ 1,049,007
Average loans in repayment                   0 1,138,887
Ending loans in repayment         $ 0         0 1,049,007
Personal Loans | Cumulative Effect, Period of Adoption, Adjustment                      
Allowance for Credit Losses                      
Beginning balance               $ 145,060   $ 145,060  
Day 1 adjustment for the adoption of CECL                     79,183
Net charge-offs:                      
Ending balance                     $ 145,060