XML 97 R75.htm IDEA: XBRL DOCUMENT v3.25.0.1
Allowance for Credit Losses and Unfunded Loan Commitments - Age Analysis of Past Due Loans Delinquencies (Details) - USD ($)
$ in Thousands
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Private Education Loans allowance for losses $ (1,435,920) $ (1,339,772) $ (1,357,075) $ (1,165,335)
Private Education Loans, net $ 20,902,158 $ 20,306,357    
Percentage of Private Education Loans in repayment, Year 1 56.50% 55.60% 56.90%  
Percentage of Private Education Loans in repayment, Year 2 63.50% 65.30% 67.10%  
Percentage of Private Education Loans in repayment, Year 3 73.70% 75.20% 76.10%  
Percentage of Private Education Loans in repayment, Year 4 80.30% 81.10% 80.70%  
Percentage of Private Education Loans in repayment, Year 5 84.30% 85.00% 84.50%  
Percentage of Private Education Loans in repayment, Year 6 89.70% 89.30% 89.30%  
Percentage of Private Education Loans in repayment 72.40% 73.30% 74.50%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 1 0.70% 1.00% 0.90%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 2 2.00% 2.10% 1.90%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 3 3.80% 3.60% 3.10%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 4 4.30% 4.10% 4.00%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 5 4.40% 4.50% 4.70%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 6 6.30% 6.80% 6.50%  
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, total 3.70% 3.90% 3.80%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 1 0.70% 0.80% 0.70%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 2 3.60% 2.70% 2.10%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 3 3.60% 2.60% 1.90%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 4 3.10% 2.30% 2.10%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 5 2.70% 2.20% 2.20%  
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 6 1.80% 1.90% 2.00%  
Loans in forbearance as a percentage of loans in repayment and forbearance 2.50% 2.10% 1.80%  
Student Loan | Consumer Portfolio Segment        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Total Private Education Loans in forbearance, Year 1 $ 2,840,129 $ 2,494,814 $ 2,432,838  
Total Private Education Loans in forbearance, Year 2 3,379,077 3,323,327 3,049,477  
Total Private Education Loans in forbearance, Year 3 2,348,504 2,209,734 1,967,756  
Total Private Education Loans in forbearance, Year 4 1,661,502 1,475,858 1,754,219  
Total Private Education Loans in forbearance, Year 5 1,158,044 1,386,889 1,365,979  
Total Private Education Loans in forbearance, Year 6 4,719,495 4,519,192 4,559,281  
Private Education Loans in forbearance, total 16,106,751 15,409,814 15,129,550  
Total Private Education Loans, gross, Year 1 5,024,592 4,490,119 4,276,533  
Total Private Education Loans, gross, Year 2 5,321,510 5,088,739 4,547,159  
Total Private Education Loans, gross, Year 3 3,185,247 2,937,422 2,584,622  
Total Private Education Loans, gross, Year 4 2,069,436 1,819,089 2,172,660  
Total Private Education Loans, gross, Year 5 1,373,996 1,632,300 1,615,842  
Total Private Education Loans, gross, Year 6 5,260,227 5,058,175 5,106,872  
Total Private Education Loans, gross 22,235,008 21,025,844 20,303,688  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 1 47,659 35,616 26,714  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 2 25,599 18,556 15,933  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 3 10,788 9,465 9,062  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 4 6,142 5,809 5,496  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 5 4,057 3,556 3,575  
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 6 8,825 8,552 8,876  
Private Education Loans deferred origination costs and unamortized premium/(discount), Total 103,070 81,554 69,656  
Total Private Education Loans, Year 1 5,072,251 4,525,735 4,303,247  
Total Private Education Loans, Year 2 5,347,109 5,107,295 4,563,092  
Total Private Education Loans, Year 3 3,196,035 2,946,887 2,593,684  
Total Private Education Loans, Year 4 2,075,578 1,824,898 2,178,156  
Total Private Education Loans, Year 5 1,378,053 1,635,856 1,619,417  
Total Private Education Loans, Year 6 5,269,052 5,066,727 5,115,748  
Total Private Education Loans 22,338,078 21,107,398 20,373,344  
Private Education Loans allowance for losses, Year 1 (258,235) (269,642) (304,943)  
Private Education Loans allowance for losses, Year 2 (326,207) (335,090) (323,506)  
Private Education Loans allowance for losses, Year 3 (234,532) (194,104) (181,915)  
Private Education Loans allowance for losses, Year 4 (150,324) (118,755) (141,424)  
Private Education Loans allowance for losses, Year 5 (90,600) (100,111) (101,023)  
Private Education Loans allowance for losses, Year 6 (376,022) (317,403) (300,820)  
Private Education Loans allowance for losses (1,435,920) (1,335,105) (1,353,631)  
Private Education Loans, net, Year 1 4,814,016 4,256,093 3,998,304  
Private Education Loans, net, Year 2 5,020,902 4,772,205 4,239,586  
Private Education Loans, net, Year 3 2,961,503 2,752,783 2,411,769  
Private Education Loans, net, Year 4 1,925,254 1,706,143 2,036,732  
Private Education Loans, net, Year 5 1,287,453 1,535,745 1,518,394  
Private Education Loans, net, Year 6 4,893,030 4,749,324 4,814,928  
Private Education Loans, net 20,902,158 19,772,293 19,019,713  
Student Loan | Consumer Portfolio Segment | Loan delinquent, current        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 2,820,940 2,469,817 2,411,441  
Year 2 3,312,916 3,254,534 2,991,839  
Year 3 2,259,455 2,131,040 1,907,574  
Year 4 1,590,812 1,416,069 1,683,986  
Year 5 1,107,189 1,323,825 1,301,809  
After Year 5 4,422,021 4,213,986 4,262,698  
Loan type 15,513,333 14,809,271 14,559,347  
Student Loan | Consumer Portfolio Segment | Loan delinquent 30-59 days        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 13,533 17,599 14,164  
Year 2 36,441 34,627 30,740  
Year 3 45,543 37,147 30,877  
Year 4 35,245 28,020 35,213  
Year 5 27,302 31,432 31,366  
After Year 5 152,684 149,926 144,948  
Loan type 310,748 298,751 287,308  
Student Loan | Consumer Portfolio Segment | Loan delinquent 60-89 days        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 3,973 5,720 5,523  
Year 2 15,239 17,227 15,056  
Year 3 23,359 20,077 14,433  
Year 4 18,365 16,614 18,201  
Year 5 10,921 15,482 16,697  
After Year 5 68,878 75,897 77,595  
Loan type 140,735 151,017 147,505  
Student Loan | Consumer Portfolio Segment | Loan delinquent 90 days or greater past due        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 1,683 1,678 1,710  
Year 2 14,481 16,939 11,842  
Year 3 20,147 21,470 14,872  
Year 4 17,080 15,155 16,819  
Year 5 12,632 16,150 16,107  
After Year 5 75,912 79,383 74,040  
Loan type 141,935 150,775 135,390  
Student Loan | Loans In-School/Grace/Deferment | Consumer Portfolio Segment        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 2,164,479 1,976,040 1,827,649  
Year 2 1,817,705 1,672,333 1,433,322  
Year 3 748,782 669,250 578,253  
Year 4 355,248 307,781 380,639  
Year 5 184,377 213,593 219,280  
After Year 5 452,236 452,994 455,910  
Loan type 5,722,827 5,291,991 4,895,053  
Student Loan | Loans In Forbearance | Consumer Portfolio Segment        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Total Private Education Loans in forbearance, Year 1 19,984 19,265 16,046  
Total Private Education Loans in forbearance, Year 2 124,728 93,079 64,360  
Total Private Education Loans in forbearance, Year 3 87,961 58,438 38,613  
Total Private Education Loans in forbearance, Year 4 52,686 35,450 37,802  
Total Private Education Loans in forbearance, Year 5 31,575 31,818 30,583  
Total Private Education Loans in forbearance, Year 6 88,496 85,989 91,681  
Private Education Loans in forbearance, total $ 405,430 $ 324,039 $ 279,085