XML 98 R76.htm IDEA: XBRL DOCUMENT v3.25.0.1
Allowance for Credit Losses and Unfunded Loan Commitments - Loan Portfolio Stratified by Key Credit Quality Indicators (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
% of Balance      
Current period recoveries, total $ (377,220) $ (421,096) $ (431,244)
Current period recoveries, total 44,756 46,368 41,742
Current period net charge-offs, total (332,464) (374,728) (389,502)
Consumer Portfolio Segment | Student Loan      
% of Balance      
Current period gross charge-offs, Year 1 (1,826) (1,812)  
Current period gross charge-offs, Year 2 (29,094) (31,032)  
Current period gross charge-offs, Year 3 (68,454) (70,331)  
Current period gross charge-offs, Year 4 (53,697) (49,624)  
Current period gross charge-offs, Year 5 (37,318) (50,585)  
Current period gross charge-offs, Year 6 (186,451) (216,711)  
Current period recoveries, total (376,840) (420,095)  
Current period recoveries, Year 1 117 172  
Current period recoveries, Year 2 2,191 2,342  
Current period recoveries, Year 3 6,487 6,496  
Current period recoveries, Year 4 5,771 4,923  
Current period recoveries, Year 5 3,840 5,260  
Current period recoveries, Year 6 26,350 27,175  
Current period recoveries, total 44,756 46,368  
Current period net charge-offs, Year 1 (1,709) (1,640)  
Current period net charge-offs, Year 2 (26,903) (28,690)  
Current period net charge-offs, Year 3 (61,967) (63,835)  
Current period net charge-offs, Year 4 (47,926) (44,701)  
Current period net charge-offs, Year 5 (33,478) (45,325)  
Current period net charge-offs, Year 6 (160,101) (189,536)  
Current period net charge-offs, total (332,084) (373,727)  
Total accrued interest by origination vintage, Year 1 195,291 177,959  
Total accrued interest by origination vintage, Year 2 484,531 408,800  
Total accrued interest by origination vintage, Year 3 325,962 269,978  
Total accrued interest by origination vintage, Year 4 197,504 152,094  
Total accrued interest by origination vintage, Year 5 106,565 116,618  
Total accrued interest by origination vintage, Year 6 239,562 229,116  
Total accrued interest by origination vintage 1,549,415 1,354,565  
Consumer Portfolio Segment | Student Loan | 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
Consumer Portfolio Segment | Student Loan | 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
Consumer Portfolio Segment | Student Loan | 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
Consumer Portfolio Segment | Student Loan | 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
Consumer Portfolio Segment | Student Loan | With and without cosigners      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 5,024,592 4,490,119  
Year 2 5,321,510 5,088,739  
Year 3 3,185,247 2,937,422  
Year 4 2,069,436 1,819,089  
Year 5 1,373,996 1,632,300  
After Year 5 5,260,227 5,058,175  
Loan type $ 22,235,008 $ 21,025,844  
% of Balance      
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | With cosigner      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 4,519,952 $ 3,903,676  
Year 2 4,707,685 4,428,163  
Year 3 2,741,871 2,516,380  
Year 4 1,759,261 1,535,308  
Year 5 1,151,751 1,378,699  
After Year 5 4,642,019 4,529,768  
Loan type $ 19,522,539 $ 18,291,994  
% of Balance      
Private education loans 88.00% 87.00%  
Consumer Portfolio Segment | Student Loan | Without cosigner      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 504,640 $ 586,443  
Year 2 613,825 660,576  
Year 3 443,376 421,042  
Year 4 310,175 283,781  
Year 5 222,245 253,601  
After Year 5 618,208 528,407  
Loan type $ 2,712,469 $ 2,733,850  
% of Balance      
Private education loans 12.00% 13.00%  
Consumer Portfolio Segment | Student Loan | FICO at Origination      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 5,024,592 $ 4,490,119  
Year 2 5,321,510 5,088,739  
Year 3 3,185,247 2,937,422  
Year 4 2,069,436 1,819,089  
Year 5 1,373,996 1,632,300  
After Year 5 5,260,227 5,058,175  
Loan type $ 22,235,008 $ 21,025,844  
% of Balance      
Total in percent 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 $ 293,025 $ 328,199  
Year 2 394,962 395,526  
Year 3 261,589 208,696  
Year 4 155,661 118,935  
Year 5 94,355 137,494  
After Year 5 475,186 451,613  
Loan type $ 1,674,778 $ 1,640,463  
% of Balance      
Private Education Loans at origination 8.00% 8.00%  
Consumer Portfolio Segment | Student Loan | FICO at Origination | 670-699      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 615,617 $ 635,642  
Year 2 753,548 704,642  
Year 3 449,214 400,744  
Year 4 285,181 254,762  
Year 5 197,205 257,840  
After Year 5 898,535 868,777  
Loan type $ 3,199,300 $ 3,122,407  
% of Balance      
Private Education Loans at origination 14.00% 15.00%  
Consumer Portfolio Segment | Student Loan | FICO at Origination | 700-749      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,525,547 $ 1,383,779  
Year 2 1,641,641 1,586,783  
Year 3 998,834 934,033  
Year 4 660,373 590,401  
Year 5 451,695 545,333  
After Year 5 1,782,121 1,709,299  
Loan type $ 7,060,211 $ 6,749,628  
% of Balance      
Private Education Loans at origination 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 $ 2,590,403 $ 2,142,499  
Year 2 2,531,359 2,401,788  
Year 3 1,475,610 1,393,949  
Year 4 968,221 854,991  
Year 5 630,741 691,633  
After Year 5 2,104,385 2,028,486  
Loan type $ 10,300,719 $ 9,513,346  
% of Balance      
Private Education Loans at origination 46.00% 45.00%  
Consumer Portfolio Segment | Student Loan | FICO Refreshed      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 5,024,592 $ 4,490,119  
Year 2 5,321,510 5,088,739  
Year 3 3,185,247 2,937,422  
Year 4 2,069,436 1,819,089  
Year 5 1,373,996 1,632,300  
After Year 5 5,260,227 5,058,175  
Loan type $ 22,235,008 $ 21,025,844  
% of Balance      
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | FICO Refreshed | Less than 670      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 453,705 $ 495,451  
Year 2 666,049 638,381  
Year 3 467,562 379,738  
Year 4 301,367 217,956  
Year 5 194,124 214,665  
After Year 5 831,053 791,875  
Loan type $ 2,913,860 $ 2,738,066  
% of Balance      
Private Education Loans at origination 13.00% 13.00%  
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 670-699      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 633,749 $ 616,684  
Year 2 710,546 672,777  
Year 3 409,808 365,674  
Year 4 248,325 193,462  
Year 5 138,730 176,963  
After Year 5 578,639 564,245  
Loan type $ 2,719,797 $ 2,589,805  
% of Balance      
Private Education Loans at origination 12.00% 12.00%  
Consumer Portfolio Segment | Student Loan | FICO Refreshed | 700-749      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 1,485,771 $ 1,347,094  
Year 2 1,512,643 1,477,310  
Year 3 879,450 836,747  
Year 4 563,941 498,414  
Year 5 362,715 445,244  
After Year 5 1,398,737 1,361,073  
Loan type $ 6,203,257 $ 5,965,882  
% of Balance      
Private Education Loans at origination 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 $ 2,451,367 $ 2,030,890  
Year 2 2,432,272 2,300,271  
Year 3 1,428,427 1,355,263  
Year 4 955,803 909,257  
Year 5 678,427 795,428  
After Year 5 2,451,798 2,340,982  
Loan type $ 10,398,094 $ 9,732,091  
% of Balance      
Private Education Loans at origination 47.00% 47.00%  
Consumer Portfolio Segment | Student Loan | Seasoning      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 5,024,592 $ 4,490,119  
Year 2 5,321,510 5,088,739  
Year 3 3,185,247 2,937,422  
Year 4 2,069,436 1,819,089  
Year 5 1,373,996 1,632,300  
After Year 5 5,260,227 5,058,175  
Loan type $ 22,235,008 $ 21,025,844  
% of Balance      
Total in percent 100.00% 100.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | 1-12 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 2,860,113 $ 2,514,079  
Year 2 774,471 740,450  
Year 3 499,812 440,293  
Year 4 280,154 245,631  
Year 5 159,762 208,941  
After Year 5 324,506 332,608  
Loan type $ 4,898,818 $ 4,482,002  
% of Balance      
Seasoning based on monthly scheduled payments due from 1-12 payments 22.00% 21.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | 13-24 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 0 $ 0  
Year 2 2,729,334 2,675,956  
Year 3 372,496 303,045  
Year 4 191,989 167,532  
Year 5 122,938 165,577  
After Year 5 340,556 384,760  
Loan type $ 3,757,313 $ 3,696,870  
% of Balance      
Seasoning based on monthly scheduled payments due from 13 - 24 payments 17.00% 18.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | 25-36 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 0 $ 0  
Year 2 0 0  
Year 3 1,564,157 1,524,834  
Year 4 254,068 195,091  
Year 5 110,952 129,571  
After Year 5 429,127 456,448  
Loan type $ 2,358,304 $ 2,305,944  
% of Balance      
Seasoning based on monthly scheduled payments due from 25 - 36 payments 11.00% 11.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | 37-48 payments      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 0 $ 0  
Year 2 0 0  
Year 3 0 0  
Year 4 987,977 902,938  
Year 5 170,051 208,521  
After Year 5 451,494 446,350  
Loan type $ 1,609,522 $ 1,557,809  
% of Balance      
Seasoning based on monthly scheduled payments due from 37 - 48 payments 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  
Year 2 0 0  
Year 3 0 0  
Year 4 0 116  
Year 5 625,916 706,097  
After Year 5 3,262,308 2,985,015  
Loan type $ 3,888,224 $ 3,691,228  
% of Balance      
Seasoning based on monthly scheduled payments due from more than 48 payments 17.00% 18.00%  
Consumer Portfolio Segment | Student Loan | Seasoning | Not yet in repayment      
Accounts, Notes, Loans and Financing Receivable [Line Items]      
Year 1 $ 2,164,479 $ 1,976,040  
Year 2 1,817,705 1,672,333  
Year 3 748,782 669,250  
Year 4 355,248 307,781  
Year 5 184,377 213,593  
After Year 5 452,236 452,994  
Loan type $ 5,722,827 $ 5,291,991  
% of Balance      
Seasoning based on monthly scheduled payments due from not yet in repayment 26.00% 25.00%