XML 59 R44.htm IDEA: XBRL DOCUMENT v3.22.2
Allowance for Credit Losses - Allowance and Recorded Investments in Loans (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2022
Jun. 30, 2021
Jun. 30, 2022
Jun. 30, 2021
Dec. 31, 2021
Allowance for Credit Losses          
Beginning balance $ 1,227,362 $ 1,179,021 $ 1,165,335 $ 1,361,723 $ 1,361,723
Transfer from unfunded commitment liability 40,528 24,556 135,214 151,436  
Provision for current period 25,050 1,194 73,668 (253,805)  
Loan sale reduction to provision (115,852) (1,477) (121,099) (10,335)  
Loan transfer from held-for-sale       1,887  
Total provisions (90,802) (283) (47,431) (262,253)  
Net charge-offs:          
Charge-offs (106,999) (50,028) (191,065) (105,344)  
Recoveries 10,977 6,978 19,013 14,682  
Net charge-offs (96,022) (43,050) (172,052) (90,662)  
Ending Balance 1,081,066 1,160,244 1,081,066 1,160,244 1,165,335
Allowance          
Ending balance: individually evaluated for impairment 0 80,495 0 80,495  
Ending balance: collectively evaluated for impairment 1,081,066 1,079,749 1,081,066 1,079,749  
Loans:          
Ending balance: individually evaluated for impairment 0 1,192,743 0 1,192,743  
Ending balance: collectively evaluated for impairment 20,213,751 20,014,756 20,213,751 20,014,756  
Private Education Loan provision for credit losses, other impacts 519 180 677 123  
Less: provisions for credit losses 30,545 69,677 128,595 (156,090)  
FFELP Loans          
Allowance for Credit Losses          
Beginning balance 3,999 4,318 4,077 4,378 4,378
Transfer from unfunded commitment liability 0 0 0 0  
Provision for current period 60 (2) 81 27  
Loan sale reduction to provision 0 0 0 0  
Loan transfer from held-for-sale       0  
Total provisions 60 (2) 81 27  
Net charge-offs:          
Charge-offs (130) (54) (229) (143)  
Recoveries 0 0 0 0  
Net charge-offs (130) (54) (229) (143)  
Ending Balance 3,929 4,262 3,929 4,262 4,077
Allowance          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment 3,929 4,262 3,929 4,262  
Loans:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment $ 665,666 $ 716,958 $ 665,666 $ 716,958  
Net charge-offs as a percentage of average loans in repayment (annualized) 0.10% 0.04% 0.08% 0.05%  
Allowance as a percentage of the ending total loan balance 0.59% 0.59% 0.59% 0.59%  
Allowance as a percentage of the ending loans in repayment 0.73% 0.78% 0.73% 0.78%  
Allowance coverage of net charge-offs (annualized) 7.56 19.73 8.58 14.90  
Ending total loans, gross $ 665,666 $ 716,958 $ 665,666 $ 716,958  
Average loans in repayment 537,449 546,306 541,133 551,765  
Ending loans in repayment 538,081 548,488 538,081 548,488  
Private Education Loan provision for credit losses, other impacts 60 (2) 81 27  
Private Education Loans          
Allowance for Credit Losses          
Beginning balance 1,221,053 1,173,375 1,158,977 1,355,844 1,355,844
Transfer from unfunded commitment liability 40,528 24,556 135,214 151,436  
Provision for current period 24,531 1,014 72,991 (253,928)  
Loan sale reduction to provision (115,852) (1,477) (121,099) (10,335)  
Loan transfer from held-for-sale       1,887  
Total provisions (91,321) (463) (48,108) (262,376)  
Net charge-offs:          
Charge-offs (106,493) (49,900) (190,349) (105,039)  
Recoveries 10,977 6,972 19,010 14,675  
Net charge-offs (95,516) (42,928) (171,339) (90,364)  
Ending Balance 1,074,744 1,154,540 1,074,744 1,154,540 1,158,977
Allowance          
Ending balance: individually evaluated for impairment 0 80,495 0 80,495  
Ending balance: collectively evaluated for impairment 1,074,744 1,074,045 1,074,744 1,074,045  
Loans:          
Ending balance: individually evaluated for impairment 0 1,192,743 0 1,192,743  
Ending balance: collectively evaluated for impairment $ 19,519,185 $ 19,285,014 $ 19,519,185 $ 19,285,014  
Net charge-offs as a percentage of average loans in repayment (annualized) 2.56% 1.16% 2.23% 1.23%  
Allowance as a percentage of the ending total loan balance 5.51% 5.64% 5.51% 5.64%  
Allowance as a percentage of the ending loans in repayment 7.40% 7.79% 7.40% 7.79%  
Allowance coverage of net charge-offs (annualized) 2.81 6.72 3.14 6.39  
Ending total loans, gross $ 19,519,185 $ 20,477,757 $ 19,519,185 $ 20,477,757  
Average loans in repayment 14,901,040 14,743,360 15,366,023 14,738,505  
Ending loans in repayment 14,525,259 14,825,375 14,525,259 14,825,375  
Provisions for loan losses (91,321) (463) (48,108) (262,376)  
Provisions for unfunded loan commitments 121,347 69,960 176,026 106,163  
Total Private Education Loan provisions for credit losses 30,026 69,497 127,918 (156,213)  
Credit Cards          
Allowance for Credit Losses          
Beginning balance 2,310 1,328 2,281 1,501 1,501
Transfer from unfunded commitment liability 0 0 0 0  
Provision for current period 459 182 596 96  
Loan sale reduction to provision 0 0 0 0  
Loan transfer from held-for-sale       0  
Total provisions 459 182 596 96  
Net charge-offs:          
Charge-offs (376) (74) (487) (162)  
Recoveries 0 6 3 7  
Net charge-offs (376) (68) (484) (155)  
Ending Balance 2,393 1,442 2,393 1,442 $ 2,281
Allowance          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment 2,393 1,442 2,393 1,442  
Loans:          
Ending balance: individually evaluated for impairment 0 0 0 0  
Ending balance: collectively evaluated for impairment $ 28,900 $ 12,784 $ 28,900 $ 12,784  
Net charge-offs as a percentage of average loans in repayment (annualized) 5.33% 2.29% 3.54% 2.59%  
Allowance as a percentage of the ending total loan balance 8.28% 11.28% 8.28% 11.28%  
Allowance as a percentage of the ending loans in repayment 8.28% 11.28% 8.28% 11.28%  
Allowance coverage of net charge-offs (annualized) 1.59 5.30 2.47 4.65  
Ending total loans, gross $ 28,900 $ 12,784 $ 28,900 $ 12,784  
Average loans in repayment 28,243 11,855 27,375 11,964  
Ending loans in repayment 28,900 12,784 28,900 12,784  
Private Education Loan provision for credit losses, other impacts $ 459 $ 182 $ 596 $ 96