XML 59 R48.htm IDEA: XBRL DOCUMENT v3.23.2
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, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Allowance for Credit Losses          
Beginning balance $ 1,479,306 $ 1,227,362 $ 1,357,075 $ 1,165,335 $ 1,165,335
Transfer from unfunded commitment liability 28,188 40,528 176,701 135,214  
Provision for current period 96,192 25,050 153,995 73,668  
Loan sale reduction to provision (136,531) (115,852) (136,531) (121,099)  
Total provisions (40,339) (90,802) 17,464 (47,431)  
Net charge-offs:          
Charge-offs (114,134) (106,999) (210,216) (191,065)  
Recoveries 11,695 10,977 23,692 19,013  
Net charge-offs (102,439) (96,022) (186,524) (172,052)  
Ending Balance 1,364,716 1,081,066 1,364,716 1,081,066 1,357,075
Allowance          
Ending balance: collectively evaluated for impairment 1,364,716 1,081,066 1,364,716 1,081,066  
Loans          
Ending balance: collectively evaluated for impairment 20,511,960 20,213,751 20,511,960 20,213,751  
Accrued Interest to be Capitalized [Abstract]          
Ending balance: collectively evaluated for impairment 1,136,973 1,029,381 1,136,973 1,029,381  
Private Education Loan provision for credit losses, other impacts 90 519 1,559 677  
Provisions for credit losses reported in consolidated statements of income 17,729 30,545 131,841 128,595  
FFELP Loans          
Allowance for Credit Losses          
Beginning balance 3,927 3,999 3,444 4,077 4,077
Transfer from unfunded commitment liability 0 0 0 0  
Provision for current period 820 60 1,559 81  
Loan sale reduction to provision 0 0 0 0  
Total provisions 820 60 1,559 81  
Net charge-offs:          
Charge-offs (325) (130) (581) (229)  
Recoveries 0 0 0 0  
Net charge-offs (325) (130) (581) (229)  
Ending Balance 4,422 3,929 4,422 3,929 3,444
Allowance          
Ending balance: collectively evaluated for impairment 4,422 3,929 4,422 3,929  
Loans          
Ending balance: collectively evaluated for impairment 573,597 665,666 573,597 665,666  
Accrued Interest to be Capitalized [Abstract]          
Ending balance: collectively evaluated for impairment $ 0 $ 0 $ 0 $ 0  
Net charge-offs as a percentage of average loans in repayment (annualized) 0.29% 0.10% 0.26% 0.08%  
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized 0.77% 0.59% 0.77% 0.59%  
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment 1.02% 0.73% 1.02% 0.73%  
Allowance coverage of net charge-offs (annualized) 3.40 7.56 3.81 8.58  
Ending total loans, gross $ 573,597 $ 665,666 $ 573,597 $ 665,666  
Average loans in repayment 441,749 537,449 446,655 541,133  
Ending loans in repayment 431,543 538,081 431,543 538,081  
Accrued interest to be capitalized on loans in repayment 0 0 0 0  
Private Education Loan provision for credit losses, other impacts 820 60 1,559 81  
Private Education Loans          
Allowance for Credit Losses          
Beginning balance 1,475,379 1,221,053 1,353,631 1,158,977 1,158,977
Transfer from unfunded commitment liability 28,188 40,528 176,701 135,214  
Provision for current period 96,102 24,531 152,436 72,991  
Loan sale reduction to provision (136,531) (115,852) (136,531) (121,099)  
Total provisions (40,429) (91,321) 15,905 (48,108)  
Net charge-offs:          
Charge-offs (114,550) (106,493) (209,635) (190,349)  
Recoveries 11,706 10,977 23,692 19,010  
Net charge-offs (102,844) (95,516) (185,943) (171,339)  
Ending Balance 1,360,294 1,074,744 1,360,294 1,074,744 1,353,631
Allowance          
Ending balance: collectively evaluated for impairment 1,360,294 1,074,744 1,360,294 1,074,744  
Loans          
Ending balance: collectively evaluated for impairment 19,938,363 19,519,185 19,938,363 19,519,185  
Accrued Interest to be Capitalized [Abstract]          
Ending balance: collectively evaluated for impairment $ 1,136,973 $ 1,029,381 $ 1,136,973 $ 1,029,381  
Net charge-offs as a percentage of average loans in repayment (annualized) 2.69% 2.56% 2.41% 2.23%  
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized 6.45% 5.23% 6.45% 5.23%  
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment 9.03% 7.22% 9.03% 7.22%  
Allowance coverage of net charge-offs (annualized) 3.31 2.81 3.66 3.14  
Ending total loans, gross $ 19,938,363 $ 19,519,185 $ 19,938,363 $ 19,519,185  
Average loans in repayment 15,269,101 14,901,040 15,448,931 15,366,023  
Ending loans in repayment 14,652,527 14,525,259 14,652,527 14,525,259  
Accrued interest to be capitalized on loans in repayment 408,923 359,343 408,923 359,343  
Provisions for loan losses (40,429) (91,321) 15,905 (48,108)  
Provisions for unfunded loan commitments 58,068 121,347 114,377 176,026  
Total Private Education Loan provisions for credit losses 17,639 30,026 130,282 127,918  
Credit Cards          
Allowance for Credit Losses          
Beginning balance 0 2,310   2,281 $ 2,281
Transfer from unfunded commitment liability 0 0   0  
Provision for current period (730) 459   596  
Loan sale reduction to provision 0 0   0  
Total provisions (730) 459   596  
Net charge-offs:          
Charge-offs   (376)   (487)  
Charge-offs 741        
Recoveries (11)        
Recoveries   0   3  
Net charge-offs 730 (376)   (484)  
Ending Balance 0 2,393 0 2,393  
Allowance          
Ending balance: collectively evaluated for impairment 0 2,393 0 2,393  
Loans          
Ending balance: collectively evaluated for impairment 0 28,900 0 28,900  
Accrued Interest to be Capitalized [Abstract]          
Ending balance: collectively evaluated for impairment $ 0 $ 0 0 $ 0  
Net charge-offs as a percentage of average loans in repayment (annualized) 0.00% 5.33%   3.54%  
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized 0.00% 8.28%   8.28%  
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment 0.00% 8.28%   8.28%  
Allowance coverage of net charge-offs (annualized) 0 1.59   2.47  
Ending total loans, gross $ 0 $ 28,900 0 $ 28,900  
Average loans in repayment 0 28,243   27,375  
Ending loans in repayment 0 28,900 0 28,900  
Accrued interest to be capitalized on loans in repayment 0 0 $ 0 0  
Private Education Loan provision for credit losses, other impacts $ (730) $ 459   $ 596