XML 65 R51.htm IDEA: XBRL DOCUMENT v3.24.2
Allowance for Credit Losses - Age Analysis of Past Due Loans Delinquencies (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Jun. 30, 2023
Mar. 31, 2023
Dec. 31, 2022
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Private Education Loans allowance for losses $ (1,269,652) $ (1,350,058) $ (1,339,772) $ (1,364,716) $ (1,479,306) $ (1,357,075)
Private Education Loans, net $ 18,915,333   $ 20,306,357      
Percentage of Private Education Loans in repayment, Year 1 52.00%   55.60%      
Percentage of Private Education Loans in repayment, Year 2 57.80%   65.30%      
Percentage of Private Education Loans in repayment, Year 3 69.20%   75.20%      
Percentage of Private Education Loans in repayment, Year 4 77.60%   81.10%      
Percentage of Private Education Loans in repayment, Year 5 82.60%   85.00%      
Percentage of Private Education Loans in repayment, After Year 5 89.10%   89.30%      
Percentage of Private Education Loans in repayment 72.50%   73.30%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 1 0.50%   1.00%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 2 1.10%   2.10%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 3 2.90%   3.60%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 4 3.50%   4.10%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 5 3.50%   4.50%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, After Year 5 5.20%   6.80%      
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment 3.30%   3.90%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 1 0.30%   0.80%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 2 1.10%   2.70%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 3 2.60%   2.60%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 4 2.10%   2.30%      
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 5 2.00%   2.20%      
Loans in forbearance as a percentage of loans in repayment and forbearance, After Year 5 1.90%   1.90%      
Loans in forbearance as a percentage of loans in repayment and forbearance 1.80%   2.10%      
Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Total Private Education Loans in Repayment, Year 1 $ 769,857   $ 2,494,814      
Total Private Education Loans in Repayment, Year 2 3,134,870   3,323,327      
Total Private Education Loans in Repayment, Year 3 2,281,790   2,209,734      
Total Private Education Loans in Repayment, Year 4 1,688,961   1,475,858      
Total Private Education Loans in Repayment, Year 5 1,215,583   1,386,889      
Total Private Education Loans in Repayment, After Year 5 5,140,520   4,519,192      
Total Private Education Loans in repayment 14,231,581   15,409,814      
Total Private Education Loans, gross, Year 1 1,480,348   4,490,119      
Total Private Education Loans, gross, Year 2 5,423,019   5,088,739      
Total Private Education Loans, gross, Year 3 3,297,769   2,937,422      
Total Private Education Loans, gross, Year 4 2,177,720   1,819,089      
Total Private Education Loans, gross, Year 5 1,472,239   1,632,300      
Total Private Education Loans, gross, After Year 5 5,768,436   5,058,175      
Total Private Education Loans, gross 19,619,531   21,025,844      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 1 17,774   35,616      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 2 27,568   18,556      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 3 11,897   9,465      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 4 6,845   5,809      
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 5 4,575   3,556      
Private Education Loans deferred origination costs and unamortized premium/(discount), After Year 5 10,002   8,552      
Private Education Loans deferred origination costs and unamortized premium/(discount) 78,661   81,554      
Total Private Education Loans, Year 1 1,498,122   4,525,735      
Total Private Education Loans, Year 2 5,450,587   5,107,295      
Total Private Education Loans, Year 3 3,309,666   2,946,887      
Total Private Education Loans, Year 4 2,184,565   1,824,898      
Total Private Education Loans, Year 5 1,476,814   1,635,856      
Total Private Education Loans, After Year 5 5,778,438   5,066,727      
Total Private Education Loans 19,698,192   21,107,398      
Private Education Loans allowance for losses, Year 1 (80,912)   (269,642)      
Private Education Loans allowance for losses, Year 2 (304,066)   (335,090)      
Private Education Loans allowance for losses, Year 3 (228,421)   (194,104)      
Private Education Loans allowance for losses, Year 4 (152,123)   (118,755)      
Private Education Loans allowance for losses, Year 5 (94,330)   (100,111)      
Private Education Loans allowance for losses, After Year 5 (405,740)   (317,403)      
Private Education Loans allowance for losses (1,265,592)   (1,335,105)      
Private Education Loans, net, Year 1 1,417,210   4,256,093      
Private Education Loans, net, Year 2 5,146,521   4,772,205      
Private Education Loans, net, Year 3 3,081,245   2,752,783      
Private Education Loans, net, Year 4 2,032,442   1,706,143      
Private Education Loans, net, Year 5 1,382,484   1,535,745      
Private Education Loans, net, After Year 5 5,372,698   4,749,324      
Private Education Loans, net 18,432,600   19,772,293      
Consumer Portfolio Segment | Student Loan | Loan delinquent, current            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 765,729   2,469,817      
Year 2 3,100,292   3,254,534      
Year 3 2,215,133   2,131,040      
Year 4 1,630,195   1,416,069      
Year 5 1,172,591   1,323,825      
After Year 5 4,872,598   4,213,986      
Loan type 13,756,538   14,809,271      
Consumer Portfolio Segment | Student Loan | Loan delinquent 30-59 days            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 2,542   17,599      
Year 2 18,637   34,627      
Year 3 29,618   37,147      
Year 4 27,766   28,020      
Year 5 19,455   31,432      
After Year 5 126,427   149,926      
Loan type 224,445   298,751      
Consumer Portfolio Segment | Student Loan | Loan delinquent 60-89 days            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 759   5,720      
Year 2 9,069   17,227      
Year 3 19,011   20,077      
Year 4 15,343   16,614      
Year 5 11,809   15,482      
After Year 5 69,393   75,897      
Loan type 125,384   151,017      
Consumer Portfolio Segment | Student Loan | Loan delinquent 90 days or greater past due            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 827   1,678      
Year 2 6,872   16,939      
Year 3 18,028   21,470      
Year 4 15,657   15,155      
Year 5 11,728   16,150      
After Year 5 72,102   79,383      
Loan type 125,214   150,775      
Loans In-School/Grace/Deferment | Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Year 1 708,196   1,976,040      
Year 2 2,254,427   1,672,333      
Year 3 955,723   669,250      
Year 4 452,970   307,781      
Year 5 231,555   213,593      
After Year 5 525,887   452,994      
Loan type 5,128,758   5,291,991      
Loans In Forbearance | Consumer Portfolio Segment | Student Loan            
Accounts, Notes, Loans and Financing Receivable [Line Items]            
Total Private Education Loans in forbearance, Year 1 2,295   19,265      
Total Private Education Loans in forbearance, Year 2 33,722   93,079      
Total Private Education Loans in forbearance, Year 3 60,256   58,438      
Total Private Education Loans in forbearance, Year 4 35,789   35,450      
Total Private Education Loans in forbearance, Year 5 25,101   31,818      
Total Private Education Loans in forbearance, After Year 5 102,029   85,989      
Total Private Education Loans in forbearance $ 259,192   $ 324,039