XML 64 R50.htm IDEA: XBRL DOCUMENT v3.24.2
Allowance for Credit Losses - Loan Portfolio Stratified by Key Credit Quality Indicators (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
% of Balance          
Current period gross charge-offs, total $ (91,168) $ (114,134) $ (185,165) $ (210,216)  
Current period recoveries, total 11,377 11,695 22,691 23,692  
Current period net charge-offs, total (79,791) $ (102,439) (162,474) $ (186,524)  
Consumer Portfolio Segment | Student Loan          
% of Balance          
Current period gross charge-offs, Year 1     (163)   $ (1,812)
Current period gross charge-offs, Year 2     (8,669)   (31,032)
Current period gross charge-offs, Year 3     (32,873)   (70,331)
Current period gross charge-offs, Year 4     (26,921)   (49,624)
Current period gross charge-offs, Year 5     (18,886)   (50,585)
Current period gross charge-offs, After Year 5     (97,404)   (216,711)
Current period gross charge-offs, total     (184,916)   (420,095)
Current period recoveries, Year 1     0   172
Current period recoveries, Year 2     700   2,342
Current period recoveries, Year 3     3,257   6,496
Current period recoveries, Year 4     2,941   4,923
Current period recoveries, Year 5     2,011   5,260
Current period recoveries, After Year 5     13,782   27,175
Current period recoveries, total     22,691   46,368
Current period net charge-offs, Year 1     (163)   (1,640)
Current period net charge-offs, Year 2     (7,969)   (28,690)
Current period recoveries, Year 3     (29,616)   (63,835)
Current period recoveries, Year 4     (23,980)   (44,701)
Current period recoveries, Year 5     (16,875)   (45,325)
Current period recoveries, After Year 5     (83,622)   (189,536)
Current period net charge-offs, total     (162,225)   (373,727)
Total accrued interest by origination vintage, Year 1 43,576   43,576   177,959
Total accrued interest by origination vintage, Year 2 357,479   357,479   408,800
Total accrued interest by origination vintage, Year 3 329,161   329,161   269,978
Total accrued interest by origination vintage, Year 4 221,437   221,437   152,094
Total accrued interest by origination vintage, Year 5 128,373   128,373   116,618
Total accrued interest by origination vintage, After Year 5 287,456   287,456   229,116
Total accrued interest by origination vintage 1,367,482   1,367,482   1,354,565
Consumer Portfolio Segment | Student Loan | With and without cosigners          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 1,480,348   1,480,348   4,490,119
Year 2 5,423,019   5,423,019   5,088,739
Year 3 3,297,769   3,297,769   2,937,422
Year 4 2,177,720   2,177,720   1,819,089
Year 5 1,472,239   1,472,239   1,632,300
After Year 5 5,768,436   5,768,436   5,058,175
Loan type $ 19,619,531   $ 19,619,531   $ 21,025,844
% of Balance          
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | With cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 1,263,118   $ 1,263,118   $ 3,903,676
Year 2 4,792,996   4,792,996   4,428,163
Year 3 2,830,170   2,830,170   2,516,380
Year 4 1,844,136   1,844,136   1,535,308
Year 5 1,229,753   1,229,753   1,378,699
After Year 5 5,084,224   5,084,224   4,529,768
Loan type $ 17,044,397   $ 17,044,397   $ 18,291,994
% of Balance          
Private education loans 87.00%   87.00%   87.00%
Consumer Portfolio Segment | Student Loan | Without cosigner          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 217,230   $ 217,230   $ 586,443
Year 2 630,023   630,023   660,576
Year 3 467,599   467,599   421,042
Year 4 333,584   333,584   283,781
Year 5 242,486   242,486   253,601
After Year 5 684,212   684,212   528,407
Loan type $ 2,575,134   $ 2,575,134   $ 2,733,850
% of Balance          
Private education loans 13.00%   13.00%   13.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 1,480,348   $ 1,480,348   $ 4,490,119
Year 2 5,423,019   5,423,019   5,088,739
Year 3 3,297,769   3,297,769   2,937,422
Year 4 2,177,720   2,177,720   1,819,089
Year 5 1,472,239   1,472,239   1,632,300
After Year 5 5,768,436   5,768,436   5,058,175
Loan type $ 19,619,531   $ 19,619,531   $ 21,025,844
% of Balance          
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 90,651   $ 90,651   $ 328,199
Year 2 396,047   396,047   395,526
Year 3 265,203   265,203   208,696
Year 4 158,763   158,763   118,935
Year 5 99,015   99,015   137,494
After Year 5 515,518   515,518   451,613
Loan type $ 1,525,197   $ 1,525,197   $ 1,640,463
% of Balance          
Private education loans at origination 8.00%   8.00%   8.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 197,505   $ 197,505   $ 635,642
Year 2 757,395   757,395   704,642
Year 3 457,439   457,439   400,744
Year 4 294,690   294,690   254,762
Year 5 209,037   209,037   257,840
After Year 5 979,895   979,895   868,777
Loan type $ 2,895,961   $ 2,895,961   $ 3,122,407
% of Balance          
Private education loans at origination 15.00%   15.00%   15.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 463,674   $ 463,674   $ 1,383,779
Year 2 1,663,571   1,663,571   1,586,783
Year 3 1,030,601   1,030,601   934,033
Year 4 693,019   693,019   590,401
Year 5 480,075   480,075   545,333
After Year 5 1,948,940   1,948,940   1,709,299
Loan type $ 6,279,880   $ 6,279,880   $ 6,749,628
% of Balance          
Private education loans at origination 32.00%   32.00%   32.00%
Consumer Portfolio Segment | Student Loan | FICO at Origination | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 728,518   $ 728,518   $ 2,142,499
Year 2 2,606,006   2,606,006   2,401,788
Year 3 1,544,526   1,544,526   1,393,949
Year 4 1,031,248   1,031,248   854,991
Year 5 684,112   684,112   691,633
After Year 5 2,324,083   2,324,083   2,028,486
Loan type $ 8,918,493   $ 8,918,493   $ 9,513,346
% of Balance          
Private education loans at origination 45.00%   45.00%   45.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 1,480,348   $ 1,480,348   $ 4,490,119
Year 2 5,423,019   5,423,019   5,088,739
Year 3 3,297,769   3,297,769   2,937,422
Year 4 2,177,720   2,177,720   1,819,089
Year 5 1,472,239   1,472,239   1,632,300
After Year 5 5,768,436   5,768,436   5,058,175
Loan type $ 19,619,531   $ 19,619,531   $ 21,025,844
% of Balance          
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | Less than 670          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 139,717   $ 139,717   $ 495,451
Year 2 648,278   648,278   638,381
Year 3 471,147   471,147   379,738
Year 4 307,412   307,412   217,956
Year 5 195,258   195,258   214,665
After Year 5 883,767   883,767   791,875
Loan type $ 2,645,579   $ 2,645,579   $ 2,738,066
% of Balance          
Private education loans at origination 13.00%   13.00%   13.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 670-699          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 198,681   $ 198,681   $ 616,684
Year 2 719,888   719,888   672,777
Year 3 412,143   412,143   365,674
Year 4 262,386   262,386   193,462
Year 5 152,440   152,440   176,963
After Year 5 631,641   631,641   564,245
Loan type $ 2,377,179   $ 2,377,179   $ 2,589,805
% of Balance          
Private education loans at origination 12.00%   12.00%   12.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 700-749          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 449,714   $ 449,714   $ 1,347,094
Year 2 1,559,804   1,559,804   1,477,310
Year 3 919,511   919,511   836,747
Year 4 590,474   590,474   498,414
Year 5 390,302   390,302   445,244
After Year 5 1,538,382   1,538,382   1,361,073
Loan type $ 5,448,187   $ 5,448,187   $ 5,965,882
% of Balance          
Private education loans at origination 28.00%   28.00%   28.00%
Consumer Portfolio Segment | Student Loan | FICO Refreshed | Greater than or equal to 750          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 692,236   $ 692,236   $ 2,030,890
Year 2 2,495,049   2,495,049   2,300,271
Year 3 1,494,968   1,494,968   1,355,263
Year 4 1,017,448   1,017,448   909,257
Year 5 734,239   734,239   795,428
After Year 5 2,714,646   2,714,646   2,340,982
Loan type $ 9,148,586   $ 9,148,586   $ 9,732,091
% of Balance          
Private education loans at origination 47.00%   47.00%   47.00%
Consumer Portfolio Segment | Student Loan | Seasoning          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 1,480,348   $ 1,480,348   $ 4,490,119
Year 2 5,423,019   5,423,019   5,088,739
Year 3 3,297,769   3,297,769   2,937,422
Year 4 2,177,720   2,177,720   1,819,089
Year 5 1,472,239   1,472,239   1,632,300
After Year 5 5,768,436   5,768,436   5,058,175
Loan type $ 19,619,531   $ 19,619,531   $ 21,025,844
% of Balance          
Total in percent 100.00%   100.00%   100.00%
Consumer Portfolio Segment | Student Loan | Seasoning | 1-12 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 772,152   $ 772,152   $ 2,514,079
Year 2 2,750,486   2,750,486   740,450
Year 3 448,319   448,319   440,293
Year 4 286,029   286,029   245,631
Year 5 173,738   173,738   208,941
After Year 5 411,072   411,072   332,608
Loan type $ 4,841,796   $ 4,841,796   $ 4,482,002
% of Balance          
Seasoning based on monthly scheduled payments due from 1-12 payments 25.00%   25.00%   21.00%
Consumer Portfolio Segment | Student Loan | Seasoning | 13-24 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 0   $ 0   $ 0
Year 2 418,106   418,106   2,675,956
Year 3 1,635,135   1,635,135   303,045
Year 4 190,611   190,611   167,532
Year 5 135,833   135,833   165,577
After Year 5 412,987   412,987   384,760
Loan type $ 2,792,672   $ 2,792,672   $ 3,696,870
% of Balance          
Seasoning based on monthly scheduled payments due from 13 - 24 payments 14.00%   14.00%   18.00%
Consumer Portfolio Segment | Student Loan | Seasoning | 25-36 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 0   $ 0   $ 0
Year 2 0   0   0
Year 3 258,592   258,592   1,524,834
Year 4 1,094,789   1,094,789   195,091
Year 5 116,401   116,401   129,571
After Year 5 528,339   528,339   456,448
Loan type $ 1,998,121   $ 1,998,121   $ 2,305,944
% of Balance          
Seasoning based on monthly scheduled payments due from 25 - 36 payments 10.00%   10.00%   11.00%
Consumer Portfolio Segment | Student Loan | Seasoning | 37-48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 0   $ 0   $ 0
Year 2 0   0   0
Year 3 0   0   0
Year 4 153,321   153,321   902,938
Year 5 687,962   687,962   208,521
After Year 5 472,389   472,389   446,350
Loan type $ 1,313,672   $ 1,313,672   $ 1,557,809
% of Balance          
Seasoning based on monthly scheduled payments due from 37 - 48 payments 7.00%   7.00%   7.00%
Consumer Portfolio Segment | Student Loan | Seasoning | More than 48 payments          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 0   $ 0   $ 0
Year 2 0   0   0
Year 3 0   0   0
Year 4 0   0   116
Year 5 126,750   126,750   706,097
After Year 5 3,417,762   3,417,762   2,985,015
Loan type $ 3,544,512   $ 3,544,512   $ 3,691,228
% of Balance          
Seasoning based on monthly scheduled payments due from more than 48 payments 18.00%   18.00%   18.00%
Consumer Portfolio Segment | Student Loan | Seasoning | Not yet in repayment          
Accounts, Notes, Loans and Financing Receivable [Line Items]          
Year 1 $ 708,196   $ 708,196   $ 1,976,040
Year 2 2,254,427   2,254,427   1,672,333
Year 3 955,723   955,723   669,250
Year 4 452,970   452,970   307,781
Year 5 231,555   231,555   213,593
After Year 5 525,887   525,887   452,994
Loan type $ 5,128,758   $ 5,128,758   $ 5,291,991
% of Balance          
Seasoning based on monthly scheduled payments due from not yet in repayment 26.00%   26.00%   25.00%