XML 66 R53.htm IDEA: XBRL DOCUMENT v3.25.1
Allowance for Credit Losses and Unfunded Loan Commitments - Age Analysis of Past Due Loans Delinquencies (Details) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Mar. 31, 2024
Dec. 31, 2023
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Private Education Loans allowance for losses $ (1,443,715) $ (1,435,920) $ (1,350,058) $ (1,339,772)
Private Education Loans, net $ 21,091,204 $ 20,902,158    
Percentage of Private Education Loans in repayment, Year 1 53.60% 56.50%    
Percentage of Private Education Loans in repayment, Year 2 57.20% 63.50%    
Percentage of Private Education Loans in repayment, Year 3 64.20% 73.70%    
Percentage of Private Education Loans in repayment, Year 4 73.70% 80.30%    
Percentage of Private Education Loans in repayment, Year 5 79.70% 84.30%    
Percentage of Private Education Loans in repayment, After Year 5 88.30% 89.70%    
Percentage of Private Education Loans in repayment 70.90% 72.40%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 1 0.20% 0.70%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 2 0.60% 2.00%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 3 3.00% 3.80%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 4 4.20% 4.30%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, Year 5 4.50% 4.40%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment, After Year 5 5.70% 6.30%    
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment 3.60% 3.70%    
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 1 0.20% 0.70%    
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 2 1.00% 3.60%    
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 3 5.00% 3.60%    
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 4 4.50% 3.10%    
Loans in forbearance as a percentage of loans in repayment and forbearance, Year 5 4.00% 2.70%    
Loans in forbearance as a percentage of loans in repayment and forbearance, After Year 5 2.30% 1.80%    
Loans in forbearance as a percentage of loans in repayment and forbearance 2.80% 2.50%    
Consumer Portfolio Segment | Student Loan        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Total Private Education Loans in Repayment, Year 1 $ 505,279 $ 2,840,129    
Total Private Education Loans in Repayment, Year 2 3,696,844 3,379,077    
Total Private Education Loans in Repayment, Year 3 2,659,437 2,348,504    
Total Private Education Loans in Repayment, Year 4 2,052,134 1,661,502    
Total Private Education Loans in Repayment, Year 5 1,507,821 1,158,044    
Total Private Education Loans in Repayment, After Year 5 5,482,282 4,719,495    
Total Private Education Loans in repayment 15,903,797 16,106,751    
Total Private Education Loans, gross, Year 1 942,378 5,024,592    
Total Private Education Loans, gross, Year 2 6,461,366 5,321,510    
Total Private Education Loans, gross, Year 3 4,141,150 3,185,247    
Total Private Education Loans, gross, Year 4 2,784,645 2,069,436    
Total Private Education Loans, gross, Year 5 1,890,758 1,373,996    
Total Private Education Loans, gross, After Year 5 6,211,828 5,260,227    
Total Private Education Loans, gross 22,432,125 22,235,008    
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 1 13,142 47,659    
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 2 42,843 25,599    
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 3 20,119 10,788    
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 4 9,329 6,142    
Private Education Loans deferred origination costs and unamortized premium/(discount), Year 5 5,521 4,057    
Private Education Loans deferred origination costs and unamortized premium/(discount), After Year 5 11,840 8,825    
Private Education Loans deferred origination costs and unamortized premium/(discount) 102,794 103,070    
Total Private Education Loans, Year 1 955,520 5,072,251    
Total Private Education Loans, Year 2 6,504,209 5,347,109    
Total Private Education Loans, Year 3 4,161,269 3,196,035    
Total Private Education Loans, Year 4 2,793,974 2,075,578    
Total Private Education Loans, Year 5 1,896,279 1,378,053    
Total Private Education Loans, After Year 5 6,223,668 5,269,052    
Total Private Education Loans 22,534,919 22,338,078    
Private Education Loans allowance for losses, Year 1 (36,944) (258,235)    
Private Education Loans allowance for losses, Year 2 (332,859) (326,207)    
Private Education Loans allowance for losses, Year 3 (283,874) (234,532)    
Private Education Loans allowance for losses, Year 4 (217,640) (150,324)    
Private Education Loans allowance for losses, Year 5 (141,990) (90,600)    
Private Education Loans allowance for losses, After Year 5 (430,408) (376,022)    
Private Education Loans allowance for losses (1,443,715) (1,435,920)    
Private Education Loans, net, Year 1 918,576 4,814,016    
Private Education Loans, net, Year 2 6,171,350 5,020,902    
Private Education Loans, net, Year 3 3,877,395 2,961,503    
Private Education Loans, net, Year 4 2,576,334 1,925,254    
Private Education Loans, net, Year 5 1,754,289 1,287,453    
Private Education Loans, net, After Year 5 5,793,260 4,893,030    
Private Education Loans, net 21,091,204 20,902,158    
Consumer Portfolio Segment | Student Loan | Loan delinquent, current        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 504,171 2,820,940    
Year 2 3,673,471 3,312,916    
Year 3 2,578,666 2,259,455    
Year 4 1,965,257 1,590,812    
Year 5 1,439,732 1,107,189    
After Year 5 5,172,375 4,422,021    
Loan type 15,333,672 15,513,333    
Consumer Portfolio Segment | Student Loan | Loan delinquent 30-59 days        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 1,108 13,533    
Year 2 13,654 36,441    
Year 3 35,819 45,543    
Year 4 39,736 35,245    
Year 5 31,663 27,302    
After Year 5 154,299 152,684    
Loan type 276,279 310,748    
Consumer Portfolio Segment | Student Loan | Loan delinquent 60-89 days        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 0 3,973    
Year 2 5,932 15,239    
Year 3 23,863 23,359    
Year 4 24,895 18,365    
Year 5 19,818 10,921    
After Year 5 78,104 68,878    
Loan type 152,612 140,735    
Consumer Portfolio Segment | Student Loan | Loan delinquent 90 days or greater past due        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 0 1,683    
Year 2 3,787 14,481    
Year 3 21,089 20,147    
Year 4 22,246 17,080    
Year 5 16,608 12,632    
After Year 5 77,504 75,912    
Loan type 141,234 141,935    
Loans In-school/grace/deferment | Consumer Portfolio Segment | Student Loan        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Year 1 436,059 2,164,479    
Year 2 2,726,541 1,817,705    
Year 3 1,341,863 748,782    
Year 4 635,952 355,248    
Year 5 320,015 184,377    
After Year 5 603,297 452,236    
Loan type 6,063,727 5,722,827    
Loans In forbearance | Consumer Portfolio Segment | Student Loan        
Accounts, Notes, Loans and Financing Receivable [Line Items]        
Total Private Education Loans in forbearance, Year 1 1,040 19,984    
Total Private Education Loans in forbearance, Year 2 37,981 124,728    
Total Private Education Loans in forbearance, Year 3 139,850 87,961    
Total Private Education Loans in forbearance, Year 4 96,559 52,686    
Total Private Education Loans in forbearance, Year 5 62,922 31,575    
Total Private Education Loans in forbearance, After Year 5 126,249 88,496    
Total Private Education Loans in forbearance $ 464,601 $ 405,430