XML 66 R55.htm IDEA: XBRL DOCUMENT v3.23.3
Allowance for Credit Losses - Age Analysis of Past Due Loans Delinquencies (Details) - USD ($)
$ in Thousands
Sep. 30, 2023
Jun. 30, 2023
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Dec. 31, 2021
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Private Education Loans allowance for losses $ (1,416,048) $ (1,364,716) $ (1,357,075) $ (1,194,238) $ (1,081,066) $ (1,165,335)
Private Education Loans, net $ 20,899,181   $ 19,626,868      
Percentage of Private Education Loans in repayment, Year 1 53.90%   56.90%      
Percentage of Private Education Loans in repayment, Year 2 60.40%   67.10%      
Percentage of Private Education Loans in repayment, Year 3 71.60%   76.10%      
Percentage of Private Education Loans in repayment, Year 4 78.30%   80.70%      
Percentage of Private Education Loans in repayment, Year 5 82.50%   84.50%      
Percentage of Private Education Loans in repayment, After Year 5 88.60%   89.30%      
Percentage of Private Education Loans in repayment 71.50%   74.50%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 1 0.30%   0.90%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 2 1.70%   1.90%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 3 3.40%   3.10%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 4 3.70%   4.00%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 5 4.20%   4.70%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, After Year 5 6.30%   6.50%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment 3.70%   3.80%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 1 0.20%   0.70%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 2 0.90%   2.10%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 3 1.20%   1.90%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 4 1.40%   2.10%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 5 1.70%   2.20%      
Loans in forbearance as a percentage of loans in repayment and forbearance, After Year 5 2.10%   2.00%      
Loans in forbearance as a percentage of loans in repayment and forbearance 1.40%   1.80%      
Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Total Private Education Loans in Repayment, Year 1 $ 2,012,005   $ 2,432,838      
Total Private Education Loans in Repayment, Year 2 3,273,815   3,049,477      
Total Private Education Loans in Repayment, Year 3 2,408,846   1,967,756      
Total Private Education Loans in Repayment, Year 4 1,559,204   1,754,219      
Total Private Education Loans in Repayment, Year 5 1,443,549   1,365,979      
Total Private Education Loans in Repayment, After Year 5 4,807,726   4,559,281      
Total Private Education Loans in repayment 15,505,145   15,129,550      
Total Private Education Loans, gross, Year 1 3,730,485   4,276,533      
Total Private Education Loans, gross, Year 2 5,421,538   4,547,159      
Total Private Education Loans, gross, Year 3 3,363,703   2,584,622      
Total Private Education Loans, gross, Year 4 1,991,433   2,172,660      
Total Private Education Loans, gross, Year 5 1,749,067   1,615,842      
Total Private Education Loans, gross, After Year 5 5,424,641   5,106,872      
Total Private Education Loans, gross 21,680,867   20,303,688      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 1 26,268   26,714      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 2 21,367   15,933      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 3 11,090   9,062      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 4 6,555   5,496      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 5 3,993   3,575      
Private Education Loans deferred origination costs and unamortized premium/(discount), After Year 5 9,400   8,876      
Private Education Loans deferred origination costs and unamortized premium/(discount) 78,673   69,656      
Total Private Education Loans, Year 1 3,756,753   4,303,247      
Total Private Education Loans, Year 2 5,442,905   4,563,092      
Total Private Education Loans, Year 3 3,374,793   2,593,684      
Total Private Education Loans, Year 4 1,997,988   2,178,156      
Total Private Education Loans, Year 5 1,753,060   1,619,417      
Total Private Education Loans, After Year 5 5,434,041   5,115,748      
Total Private Education Loans 21,759,540   20,373,344      
Private Education Loans allowance for losses, Year 1 (220,113)   (304,943)      
Private Education Loans allowance for losses, Year 2 (361,902)   (323,506)      
Private Education Loans allowance for losses, Year 3 (227,021)   (181,915)      
Private Education Loans allowance for losses, Year 4 (134,487)   (141,424)      
Private Education Loans allowance for losses, Year 5 (111,946)   (101,023)      
Private Education Loans allowance for losses, After Year 5 (355,763)   (300,820)      
Private Education Loans allowance for losses (1,411,232)   (1,353,631)      
Private Education Loans, net, Year 1 3,536,640   3,998,304      
Private Education Loans, net, Year 2 5,081,003   4,239,586      
Private Education Loans, net, Year 3 3,147,772   2,411,769      
Private Education Loans, net, Year 4 1,863,501   2,036,732      
Private Education Loans, net, Year 5 1,641,114   1,518,394      
Private Education Loans, net, After Year 5 5,078,278   4,814,928      
Private Education Loans, net 20,348,308   19,019,713      
Consumer Portfolio Segment | Student Loan | Loan delinquent, current            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 2,005,363   2,411,441      
Year 2 3,218,301   2,991,839      
Year 3 2,327,629   1,907,574      
Year 4 1,500,801   1,683,986      
Year 5 1,382,249   1,301,809      
After Year 5 4,504,119   4,262,698      
Loan type 14,938,462   14,559,347      
Consumer Portfolio Segment | Student Loan | Loan delinquent 30-59 days            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 4,272   14,164      
Year 2 32,282   30,740      
Year 3 41,945   30,877      
Year 4 28,901   35,213      
Year 5 30,468   31,366      
After Year 5 145,753   144,948      
Loan type 283,621   287,308      
Consumer Portfolio Segment | Student Loan | Loan delinquent 60-89 days            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 1,788   5,523      
Year 2 15,013   15,056      
Year 3 22,612   14,433      
Year 4 16,566   18,201      
Year 5 16,311   16,697      
After Year 5 81,159   77,595      
Loan type 153,449   147,505      
Consumer Portfolio Segment | Student Loan | Loan delinquent 90 days or greater past due            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 582   1,710      
Year 2 8,219   11,842      
Year 3 16,660   14,872      
Year 4 12,936   16,819      
Year 5 14,521   16,107      
After Year 5 76,695   74,040      
Loan type 129,613   135,390      
Loans In-School/Grace/Deferment | Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 1,713,896   1,827,649      
Year 2 2,118,976   1,433,322      
Year 3 925,728   578,253      
Year 4 410,375   380,639      
Year 5 280,963   219,280      
After Year 5 511,941   455,910      
Loan type 5,961,879   4,895,053      
Loans In Forbearance | Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Total Private Education Loans in forbearance, Year 1 4,584   16,046      
Total Private Education Loans in forbearance, Year 2 28,747   64,360      
Total Private Education Loans in forbearance, Year 3 29,129   38,613      
Total Private Education Loans in forbearance, Year 4 21,854   37,802      
Total Private Education Loans in forbearance, Year 5 24,555   30,583      
Total Private Education Loans in forbearance, After Year 5 104,974   91,681      
Total Private Education Loans in forbearance $ 213,843   $ 279,085