XML 99 R82.htm IDEA: XBRL DOCUMENT v3.22.0.1
Allowance for Credit Losses - Loan Portfolio Stratified by Key Credit Quality Indicators (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Transfer of allowance for funded loans $ (230,268) $ (245,043) $ (284,114)
Current period recoveries 29,506 29,007 30,971
Net charge-offs (200,762) (216,036) (253,143)
Consumer Portfolio Segment | Student Loan      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Current period gross charge-offs, Year 1 (1,183) (1,087)  
Current period gross charge-offs, Year 2 (8,604) (10,940)  
Current period gross charge-offs, Year 3 (23,866) (27,000)  
Current period gross charge-offs, Year 4 (32,741) (35,851)  
Current period gross charge-offs, Year 5 (37,186) (36,416)  
Current period gross charge-offs, Year 6 (126,011) (94,032)  
Transfer of allowance for funded loans (229,591) (205,326)  
Current period recoveries, Year 1 35 42  
Current period recoveries, Year 2 540 636  
Current period recoveries, Year 3 2,092 2,274  
Current period recoveries, Year 4 3,693 3,585  
Current period recoveries, Year 5 4,450 4,284  
Current period recoveries, Year 6 18,684 13,200  
Current period recoveries 29,494 24,021  
Current period net charge-offs, Year 1 (1,148) (1,045)  
Current period net charge-offs, Year 2 (8,064) (10,304)  
Current period net charge-offs, Year 3 (21,774) (24,726)  
Current period net charge-offs, Year 4 (29,048) (32,266)  
Current period net charge-offs, Year 5 (32,736) (32,132)  
Current period net charge-offs, Year 6 (107,327) (80,832)  
Net charge-offs (200,097) (181,305)  
Total accrued interest by origination vintage, Year 1 109,233 90,438  
Total accrued interest by origination vintage, Year 2 247,418 265,688  
Total accrued interest by origination vintage, Year 3 270,242 252,251  
Total accrued interest by origination vintage, Year 4 198,816 209,178  
Total accrued interest by origination vintage, Year 5 131,685 141,094  
Total accrued interest by origination vintage, Year 6 229,729 210,247  
Total accrued interest by origination vintage 1,187,123 1,168,896  
Consumer Portfolio Segment | Student Loan | Loan delinquent, current      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 2,234,876 2,043,033 2,340,221
Year 2 2,786,646 2,573,228 3,159,878
Year 3 2,321,728 2,045,012 2,781,132
Year 4 1,772,651 1,850,539 2,566,815
Year 5 1,570,815 1,685,572 2,225,721
Year 6 4,319,057 3,701,564 3,241,884
Total 15,005,773 13,898,948 16,315,651
Consumer Portfolio Segment | Student Loan | Loan delinquent 30-59 days      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 15,148 6,400 11,152
Year 2 29,146 16,983 26,096
Year 3 46,616 26,934 44,382
Year 4 43,197 30,771 51,656
Year 5 41,695 33,040 54,559
Year 6 132,757 91,400 100,206
Total 308,559 205,528 288,051
Consumer Portfolio Segment | Student Loan | Loan delinquent 60-89 days      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 3,194 2,628 3,087
Year 2 7,441 9,143 9,527
Year 3 14,044 15,026 17,048
Year 4 14,310 18,121 21,161
Year 5 16,425 19,064 24,562
Year 6 61,533 55,661 45,917
Total 116,947 119,643 121,302
Consumer Portfolio Segment | Student Loan | Loan delinquent 90 days or greater past due      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 642 460 935
Year 2 3,683 4,642 3,850
Year 3 8,453 9,396 7,818
Year 4 10,632 12,939 12,314
Year 5 11,935 14,710 12,946
Year 6 44,588 38,555 24,803
Total 79,933 80,702 62,666
Consumer Portfolio Segment | Student Loan | With cosigner      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 3,263,892 2,915,328  
Year 2 3,604,553 3,467,219  
Year 3 2,778,262 2,556,400  
Year 4 2,025,463 2,262,635  
Year 5 1,765,719 1,977,952  
Year 6 4,753,775 4,198,748  
Total $ 18,191,664 $ 17,378,282  
Private education loans 88.00% 88.00%  
Consumer Portfolio Segment | Student Loan | Without cosigner      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 558,469 $ 527,437  
Year 2 561,730 559,629  
Year 3 438,263 384,111  
Year 4 294,597 277,159  
Year 5 212,514 211,270  
Year 6 459,626 391,449  
Total $ 2,525,199 $ 2,351,055  
Private education loans 12.00% 12.00%  
Consumer Portfolio Segment | Student Loan | Cosigners      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 3,822,361 $ 3,442,765  
Year 2 4,166,283 4,026,848  
Year 3 3,216,525 2,940,511  
Year 4 2,320,060 2,539,794  
Year 5 1,978,233 2,189,222  
Year 6 5,213,401 4,590,197  
Total $ 20,716,863 $ 19,729,337  
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | School Type/FICO Scores      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 3,822,361 $ 3,442,765  
Year 2 4,166,283 4,026,848  
Year 3 3,216,525 2,940,511  
Year 4 2,320,060 2,539,794  
Year 5 1,978,233 2,189,222  
Year 6 5,213,401 4,590,197  
Total $ 20,716,863 $ 19,729,337  
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | School Type/FICO Scores | FICO score less than 670      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 248,368 $ 195,214  
Year 2 238,005 290,711  
Year 3 251,157 225,276  
Year 4 193,123 197,948  
Year 5 166,048 162,413  
Year 6 428,416 369,609  
Total $ 1,525,117 $ 1,441,171  
Private Education Loans at origination 7.00% 7.00%  
Consumer Portfolio Segment | Student Loan | School Type/FICO Scores | FICO score 670-699      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 508,264 $ 464,785  
Year 2 564,497 594,950  
Year 3 493,237 441,357  
Year 4 363,313 407,394  
Year 5 329,807 351,303  
Year 6 884,981 771,477  
Total $ 3,144,099 $ 3,031,266  
Private Education Loans at origination 15.00% 16.00%  
Consumer Portfolio Segment | Student Loan | School Type/FICO Scores | FICO score 700-749      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,210,833 $ 1,111,373  
Year 2 1,348,269 1,310,390  
Year 3 1,057,001 967,802  
Year 4 770,452 846,983  
Year 5 660,270 740,028  
Year 6 1,753,709 1,533,517  
Total $ 6,800,534 $ 6,510,093  
Private Education Loans at origination 33.00% 33.00%  
Consumer Portfolio Segment | Student Loan | School Type/FICO Scores | FICO score greater than 750      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,854,896 $ 1,671,393  
Year 2 2,015,512 1,830,797  
Year 3 1,415,130 1,306,076  
Year 4 993,172 1,087,469  
Year 5 822,108 935,478  
Year 6 2,146,295 1,915,594  
Total $ 9,247,113 $ 8,746,807  
Private Education Loans at origination 45.00% 44.00%  
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 3,822,361 $ 3,442,765  
Year 2 4,166,283 4,026,848  
Year 3 3,216,525 2,940,511  
Year 4 2,320,060 2,539,794  
Year 5 1,978,233 2,189,222  
Year 6 5,213,401 4,590,197  
Total $ 20,716,863 $ 19,729,337  
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | FICO score less than 670      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 326,613 $ 240,154  
Year 2 279,578 331,229  
Year 3 273,652 301,784  
Year 4 235,684 298,195  
Year 5 233,022 293,077  
Year 6 739,268 734,599  
Total $ 2,087,817 $ 2,199,038  
Private Education Loans at origination 10.00% 11.00%  
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | FICO score 670-699      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 506,021 $ 438,665  
Year 2 475,674 493,135  
Year 3 365,133 336,966  
Year 4 256,400 283,906  
Year 5 209,536 231,759  
Year 6 570,605 504,779  
Total $ 2,383,369 $ 2,289,210  
Private Education Loans at origination 12.00% 12.00%  
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | FICO score 700-749      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,209,493 $ 1,102,666  
Year 2 1,285,015 1,248,806  
Year 3 978,763 871,677  
Year 4 682,024 734,222  
Year 5 568,766 603,160  
Year 6 1,448,692 1,220,468  
Total $ 6,172,753 $ 5,780,999  
Private Education Loans at origination 30.00% 29.00%  
Consumer Portfolio Segment | Student Loan | School FICO, Refreshed Amounts | FICO score greater than 750      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,780,234 $ 1,661,280  
Year 2 2,126,016 1,953,678  
Year 3 1,598,977 1,430,084  
Year 4 1,145,952 1,223,471  
Year 5 966,909 1,061,226  
Year 6 2,454,836 2,130,351  
Total $ 10,072,924 $ 9,460,090  
Private Education Loans at origination 48.00% 48.00%  
Consumer Portfolio Segment | Student Loan | Seasoning      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 3,822,361 $ 3,442,765  
Year 2 4,166,283 4,026,848  
Year 3 3,216,525 2,940,511  
Year 4 2,320,060 2,539,794  
Year 5 1,978,233 2,189,222  
Year 6 5,213,401 4,590,197  
Total $ 20,716,863 $ 19,729,337  
Seasoning based on monthly scheduled payments due from 1-12 payments, in percent 22.00% 23.00%  
Seasoning based on monthly scheduled payments due from 13 - 24 payments, in percent 17.00% 17.00%  
Seasoning based on monthly scheduled payments due from 25 - 36 payments, in percent 12.00% 12.00%  
Seasoning based on monthly scheduled payments due from 37 - 48 payments, in percent 8.00% 9.00%  
Seasoning based on monthly scheduled payments due from more than 48 payments, in percent 16.00% 15.00%  
Seasoning - based on monthly scheduled payments due from not yet in repayment, in percent 25.00% 24.00%  
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | 1-12 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 2,265,811 $ 2,068,517  
Year 2 594,850 600,038  
Year 3 515,328 469,143  
Year 4 385,246 472,258  
Year 5 340,242 381,197  
Year 6 501,269 507,343  
Total 4,602,746 4,498,496  
Consumer Portfolio Segment | Student Loan | Seasoning | 13-24 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 0 163  
Year 2 2,287,737 2,096,635  
Year 3 362,674 383,977  
Year 4 203,674 223,332  
Year 5 211,064 217,379  
Year 6 479,540 425,345  
Total 3,544,689 3,346,831  
Consumer Portfolio Segment | Student Loan | Seasoning | 25-36 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 0 0  
Year 2 173 0  
Year 3 1,565,203 1,353,567  
Year 4 312,049 370,250  
Year 5 164,575 181,940  
Year 6 482,369 439,337  
Total 2,524,369 2,345,094  
Consumer Portfolio Segment | Student Loan | Seasoning | 37-48 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 0 0  
Year 2 0 0  
Year 3 0 0  
Year 4 983,434 965,476  
Year 5 295,206 351,433  
Year 6 464,563 402,552  
Total 1,743,203 1,719,461  
Consumer Portfolio Segment | Student Loan | Seasoning | More than 48 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 0 0  
Year 2 0 0  
Year 3 0 0  
Year 4 0 0  
Year 5 671,138 729,510  
Year 6 2,726,304 2,310,905  
Total 3,397,442 3,040,415  
Consumer Portfolio Segment | Student Loan | Seasoning | Not yet in repayment      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 1,556,550 1,374,085  
Year 2 1,283,523 1,330,175  
Year 3 773,320 733,824  
Year 4 435,657 508,478  
Year 5 296,008 327,763  
Year 6 559,356 504,715  
Total 4,904,414 4,779,040  
Consumer Portfolio Segment | Student Loan | Loans In-School/Grace/Deferment      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 1,556,550 1,374,085 1,670,644
Year 2 1,283,523 1,330,175 1,580,513
Year 3 773,320 733,824 1,010,764
Year 4 435,657 508,478 635,798
Year 5 296,008 327,763 375,585
Year 6 559,356 504,715 414,101
Total $ 4,904,414 4,779,040 $ 5,687,405
Consumer Portfolio Segment | Student Loan, Borrowers Who Did Not Return To School And Received Extenstion | Loans In-School/Grace/Deferment      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1   $ 401,000