XML 57 R45.htm IDEA: XBRL DOCUMENT v3.22.1
Allowance for Credit Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Dec. 31, 2021
Allowance for Credit Losses      
Beginning balance $ 1,165,335 $ 1,361,723 $ 1,361,723
Transfer from unfunded commitment liability 94,686 126,880  
Provision for current period 48,618 (254,999)  
Loan sale reduction to provision (5,247) (8,858)  
Loan transfer from held-for-sale   1,887  
Total provisions 43,371 (261,970)  
Net charge-offs:      
Charge-offs (84,066) (55,316)  
Recoveries 8,036 7,704  
Net charge-offs (76,030) (47,612)  
Ending Balance 1,227,362 1,179,021 1,165,335
Allowance      
Ending balance: individually evaluated for impairment 0 95,536  
Ending balance: collectively evaluated for impairment 1,227,362 1,083,485  
Loans:      
Ending balance: individually evaluated for impairment 0 1,225,604  
Ending balance: collectively evaluated for impairment 22,445,189 20,255,209  
Provisions for loan losses 43,213 (261,913)  
Provisions for unfunded loan commitments 54,679 36,203  
Total Private Education Loan provisions for credit losses 97,892 (225,710)  
Private Education Loan provision for credit losses, other impacts 158 (57)  
Less: provisions for credit losses 98,050 (225,767)  
FFELP Loans      
Allowance for Credit Losses      
Beginning balance 4,077 4,378 4,378
Transfer from unfunded commitment liability 0 0  
Provision for current period 21 29  
Loan sale reduction to provision 0 0  
Loan transfer from held-for-sale   0  
Total provisions 21 29  
Net charge-offs:      
Charge-offs (99) (89)  
Recoveries 0 0  
Net charge-offs (99) (89)  
Ending Balance 3,999 4,318 4,077
Allowance      
Ending balance: individually evaluated for impairment 0 0  
Ending balance: collectively evaluated for impairment 3,999 4,318  
Loans:      
Ending balance: individually evaluated for impairment 0 0  
Ending balance: collectively evaluated for impairment $ 682,273 $ 727,664  
Net charge-offs as a percentage of average loans in repayment (annualized) 0.07% 0.06%  
Allowance as a percentage of the ending total loan balance 0.59% 0.59%  
Allowance as a percentage of the ending loans in repayment 0.75% 0.80%  
Allowance coverage of net charge-offs (annualized) 10.10 12.13  
Ending total loans, gross $ 682,273 $ 727,664  
Average loans in repayment 543,303 554,510  
Ending loans in repayment 535,080 540,903  
Private Education Loan provision for credit losses, other impacts 21 29  
Private Education Loans      
Allowance for Credit Losses      
Beginning balance 1,158,977 1,355,844 1,355,844
Transfer from unfunded commitment liability 94,686 126,880  
Provision for current period 48,460 (254,942)  
Loan sale reduction to provision (5,247) (8,858)  
Loan transfer from held-for-sale   1,887  
Total provisions 43,213 (261,913)  
Net charge-offs:      
Charge-offs (83,856) (55,139)  
Recoveries 8,033 7,703  
Net charge-offs (75,823) (47,436)  
Ending Balance 1,221,053 1,173,375 1,158,977
Allowance      
Ending balance: individually evaluated for impairment 0 95,536  
Ending balance: collectively evaluated for impairment 1,221,053 1,077,839  
Loans:      
Ending balance: individually evaluated for impairment 0 1,225,604  
Ending balance: collectively evaluated for impairment $ 21,735,369 $ 19,516,236  
Net charge-offs as a percentage of average loans in repayment (annualized) 1.89% 1.29%  
Allowance as a percentage of the ending total loan balance 5.62% 5.66%  
Allowance as a percentage of the ending loans in repayment 7.59% 7.94%  
Allowance coverage of net charge-offs (annualized) 4.03 6.18  
Ending total loans, gross $ 21,735,369 $ 20,741,840  
Average loans in repayment 16,013,289 14,743,508  
Ending loans in repayment 16,095,157 14,777,939  
Credit Cards      
Allowance for Credit Losses      
Beginning balance 2,281 1,501 1,501
Transfer from unfunded commitment liability 0 0  
Provision for current period 137 (86)  
Loan sale reduction to provision 0 0  
Loan transfer from held-for-sale   0  
Total provisions 137 (86)  
Net charge-offs:      
Charge-offs (111) (88)  
Recoveries 3 1  
Net charge-offs (108) (87)  
Ending Balance 2,310 1,328 $ 2,281
Allowance      
Ending balance: individually evaluated for impairment 0 0  
Ending balance: collectively evaluated for impairment 2,310 1,328  
Loans:      
Ending balance: individually evaluated for impairment 0 0  
Ending balance: collectively evaluated for impairment $ 27,547 $ 11,309  
Net charge-offs as a percentage of average loans in repayment (annualized) 1.63% 2.92%  
Allowance as a percentage of the ending total loan balance 8.39% 11.74%  
Allowance as a percentage of the ending loans in repayment 8.39% 11.74%  
Allowance coverage of net charge-offs (annualized) 5.35 3.82  
Ending total loans, gross $ 27,547 $ 11,309  
Average loans in repayment 26,551 11,909  
Ending loans in repayment 27,547 11,309  
Private Education Loan provision for credit losses, other impacts $ 137 $ (86)