XML 59 R45.htm IDEA: XBRL DOCUMENT v3.24.2
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, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Allowance for Credit Losses          
Beginning balance $ 1,350,058 $ 1,479,306 $ 1,339,772 $ 1,357,075 $ 1,357,075
Transfer from unfunded commitment liability 29,715 28,188 161,329 176,701  
Provision for current period 72,421 96,192 166,980 153,995  
Loan sale reduction to provision (102,751) (136,531) (235,955) (136,531)  
Total provisions (30,330) (40,339) (68,975) 17,464  
Net charge-offs:          
Charge-offs (91,168) (114,134) (185,165) (210,216)  
Recoveries 11,377 11,695 22,691 23,692  
Net charge-offs (79,791) (102,439) (162,474) (186,524)  
Ending Balance 1,269,652 1,364,716 1,269,652 1,364,716 1,339,772
Allowance          
Ending balance: collectively evaluated for impairment 1,269,652 1,364,716 1,269,652 1,364,716  
Loans          
Ending balance: collectively evaluated for impairment 20,105,139 20,511,960 20,105,139 20,511,960  
Accrued Interest to be Capitalized          
Ending balance: collectively evaluated for impairment 1,231,754 1,136,973 1,231,754 1,136,973  
Other impacts to the provisions for credit losses: (441) 90 (358) 1,559  
Provisions for credit losses reported in consolidated statements of income 16,830 17,729 28,871 131,841  
FFELP Loans          
Allowance for Credit Losses          
Beginning balance 4,627 3,927 4,667 3,444 3,444
Transfer from unfunded commitment liability 0 0 0 0  
Provision for current period (441) 820 (358) 1,559  
Loan sale reduction to provision 0 0 0 0  
Total provisions (441) 820 (358) 1,559  
Net charge-offs:          
Charge-offs (126) (325) (249) (581)  
Recoveries 0 0 0 0  
Net charge-offs (126) (325) (249) (581)  
Ending Balance 4,060 4,422 4,060 4,422 4,667
Allowance          
Ending balance: collectively evaluated for impairment 4,060 4,422 4,060 4,422  
Loans          
Ending balance: collectively evaluated for impairment 485,608 573,597 485,608 573,597  
Accrued Interest to be Capitalized          
Ending balance: collectively evaluated for impairment $ 0 $ 0 $ 0 $ 0  
Net charge-offs as a percentage of average loans in repayment (annualized) 0.13% 0.29% 0.13% 0.26%  
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized 0.84% 0.77% 0.84% 0.77%  
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment 1.10% 1.02% 1.10% 1.02%  
Allowance coverage of net charge-offs (annualized) 8.06 3.40 8.15 3.81  
Ending total loans, gross $ 485,608 $ 573,597 $ 485,608 $ 573,597  
Average loans in repayment 378,667 441,749 388,510 446,655  
Ending loans in repayment 369,681 431,543 369,681 431,543  
Accrued interest to be capitalized on loans in repayment 0 0 0 0  
Other impacts to the provisions for credit losses: (441) 820 (358) 1,559  
Private Education Loans          
Allowance for Credit Losses          
Beginning balance 1,345,431 1,475,379 1,335,105 1,353,631 1,353,631
Transfer from unfunded commitment liability 29,715 28,188 161,329 176,701  
Provision for current period 72,862 96,102 167,338 152,436  
Loan sale reduction to provision (102,751) (136,531) (235,955) (136,531)  
Total provisions (29,889) (40,429) (68,617) 15,905  
Net charge-offs:          
Charge-offs (91,042) (114,550) (184,916) (209,635)  
Recoveries 11,377 11,706 22,691 23,692  
Net charge-offs (79,665) (102,844) (162,225) (185,943)  
Ending Balance 1,265,592 1,360,294 1,265,592 1,360,294 $ 1,335,105
Allowance          
Ending balance: collectively evaluated for impairment 1,265,592 1,360,294 1,265,592 1,360,294  
Loans          
Ending balance: collectively evaluated for impairment 19,619,531 19,938,363 19,619,531 19,938,363  
Accrued Interest to be Capitalized          
Ending balance: collectively evaluated for impairment $ 1,231,754 $ 1,136,973 $ 1,231,754 $ 1,136,973  
Net charge-offs as a percentage of average loans in repayment (annualized) 2.19% 2.69% 2.17% 2.41%  
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized 6.07% 6.45% 6.07% 6.45%  
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment 8.62% 9.03% 8.62% 9.03%  
Allowance coverage of net charge-offs (annualized) 3.97 3.31 3.90 3.66  
Ending total loans, gross $ 19,619,531 $ 19,938,363 $ 19,619,531 $ 19,938,363  
Average loans in repayment 14,543,669 15,269,101 14,977,567 15,448,931  
Ending loans in repayment 14,231,581 14,652,527 14,231,581 14,652,527  
Accrued interest to be capitalized on loans in repayment 453,150 408,923 453,150 408,923  
Provisions for loan losses (29,889) (40,429) (68,617) 15,905  
Provisions for unfunded loan commitments 47,160 58,068 97,846 114,377  
Total Private Education Loan provisions for credit losses $ 17,271 17,639 $ 29,229 130,282  
Credit Cards          
Allowance for Credit Losses          
Beginning balance   0      
Transfer from unfunded commitment liability   0      
Provision for current period   (730)      
Loan sale reduction to provision   0      
Total provisions   (730)      
Net charge-offs:          
Charge-offs   741      
Recoveries   (11)      
Net charge-offs   730      
Ending Balance   0   0  
Allowance          
Ending balance: collectively evaluated for impairment   0   0  
Loans          
Ending balance: collectively evaluated for impairment   0   0  
Accrued Interest to be Capitalized          
Ending balance: collectively evaluated for impairment   $ 0   0  
Net charge-offs as a percentage of average loans in repayment (annualized)   0.00%      
Allowance as a percentage of the ending total loan balance and accrued interest to be capitalized   0.00%      
Allowance as a percentage of the ending loans in repayment and accrued interest to be capitalized on loans in repayment   0.00%      
Allowance coverage of net charge-offs (annualized)   0      
Ending total loans, gross   $ 0   0  
Average loans in repayment   0      
Ending loans in repayment   0   0  
Accrued interest to be capitalized on loans in repayment   0   $ 0  
Other impacts to the provisions for credit losses:   $ (730)