XML 33 R14.htm IDEA: XBRL DOCUMENT
v3.6.0.2

Allowance for Loan Losses | 12 Months Ended
--- | ---
Dec. 31, 2016
Receivables [Abstract] |
Allowance for Loan Losses | Allowance for Loan Losses Our provision for credit losses represents the periodic expense of maintaining an allowance sufficient to absorb incurred probable losses in the held-for-investment loan portfolios. The evaluation of the allowance for loan losses is inherently subjective, as it requires material estimates that may be susceptible to significant changes. We believe the allowance for loan losses is appropriate to cover probable losses incurred in the loan portfolios. See Note 2, “Significant Accounting Policies — Allowance for Private Education Loan Losses and — Allowance for FFELP Loan Losses” for a more detailed discussion. Allowance for Loan Losses Metrics
|  | Allowance for Loan Losses
|  | Year Ended December 31, 2016
|  | FFELP Loans |  | Private Education Loans |  | Total
Allowance for Loan Losses |  |  |  |  |  |
Beginning balance |  | $ | 3,691 |  |  | $ | 108,816 |  |  | $ | 112,507 |
Total provision |  | (172 | ) |  | 159,511 |  |  | 159,339 |
Net charge-offs: |  |  |  |  |  |
Charge-offs |  | (1,348 | ) |  | (90,203 | ) |  | (91,551 | )
Recoveries |  | — |  |  | 10,382 |  |  | 10,382 |
Net charge-offs |  | (1,348 | ) |  | (79,821 | ) |  | (81,169 | )
Loan sales(1) |  | — |  |  | (6,034 | ) |  | (6,034 | )
Ending Balance |  | $ | 2,171 |  |  | $ | 182,472 |  |  | $ | 184,643 |
Allowance: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 86,930 |  |  | $ | 86,930 |
Ending balance: collectively evaluated for impairment |  | $ | 2,171 |  |  | $ | 95,542 |  |  | $ | 97,713 |
Loans: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 612,606 |  |  | $ | 612,606 |
Ending balance: collectively evaluated for impairment |  | $ | 1,010,908 |  |  | $ | 13,639,069 |  |  | $ | 14,649,977 |
Net charge-offs as a percentage of average loans in repayment(2) |  | 0.17 | % |  | 0.96 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.21 | % |  | 1.28 | % |  |
Allowance as a percentage of the ending loans in repayment(2) |  | 0.28 | % |  | 1.88 | % |  |
Allowance coverage of net charge-offs |  | 1.61 |  |  | 2.29 |  |  |
Ending total loans, gross |  | $ | 1,010,908 |  |  | $ | 14,251,675 |  |  |
Average loans in repayment(2) |  | $ | 793,203 |  |  | $ | 8,283,036 |  |  |
Ending loans in repayment(2) |  | $ | 786,332 |  |  | $ | 9,709,758 |  |  |
____________ (1) Represents fair value adjustments on loans sold. (2) Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.
|  | Allowance for Loan Losses
|  | Year Ended December 31, 2015
|  | FFELP Loans |  | Private Education Loans |  | Total
Allowance for Loan Losses |  |  |  |  |  |
Beginning balance |  | $ | 5,268 |  |  | $ | 78,574 |  |  | $ | 83,842 |
Total provision |  | 1,005 |  |  | 87,344 |  |  | 88,349 |
Net charge-offs: |  |  |  |  |  |
Charge-offs |  | (2,582 | ) |  | (55,357 | ) |  | (57,939 | )
Recoveries |  | — |  |  | 5,820 |  |  | 5,820 |
Net charge-offs |  | (2,582 | ) |  | (49,537 | ) |  | (52,119 | )
Loan sales(1) |  | — |  |  | (7,565 | ) |  | (7,565 | )
Ending Balance |  | $ | 3,691 |  |  | $ | 108,816 |  |  | $ | 112,507 |
Allowance: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 43,480 |  |  | $ | 43,480 |
Ending balance: collectively evaluated for impairment |  | $ | 3,691 |  |  | $ | 65,336 |  |  | $ | 69,027 |
Loans: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 265,831 |  |  | $ | 265,831 |
Ending balance: collectively evaluated for impairment |  | $ | 1,115,663 |  |  | $ | 10,330,606 |  |  | $ | 11,446,269 |
Net charge-offs as a percentage of average loans in repayment(2) |  | 0.30 | % |  | 0.82 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.33 | % |  | 1.03 | % |  |
Allowance as a percentage of the ending loans in repayment(2) |  | 0.45 | % |  | 1.57 | % |  |
Allowance coverage of net charge-offs |  | 1.43 |  |  | 2.20 |  |  |
Ending total loans, gross |  | $ | 1,115,663 |  |  | $ | 10,596,437 |  |  |
Average loans in repayment(2) |  | $ | 857,359 |  |  | $ | 6,031,741 |  |  |
Ending loans in repayment(2) |  | $ | 813,815 |  |  | $ | 6,927,266 |  |  |
____________
(1) | Represents fair value adjustments on loans sold.
(2) | Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.
|  | Allowance for Loan Losses
|  | Year Ended December 31, 2014
|  | FFELP Loans |  | Private Education Loans |  | Total
Allowance for Loan Losses |  |  |  |  |  |
Beginning balance |  | $ | 6,318 |  |  | $ | 61,763 |  |  | $ | 68,081 |
Total provision |  | 1,946 |  |  | 83,583 |  |  | 85,529 |
Net charge-offs: |  |  |  |  |  |
Charge-offs(1) |  | (2,996 | ) |  | (14,442 | ) |  | (17,438 | )
Recoveries |  | — |  |  | 1,155 |  |  | 1,155 |
Net charge-offs |  | (2,996 | ) |  | (13,287 | ) |  | (16,283 | )
Loan sales(2) |  | — |  |  | (53,485 | ) |  | (53,485 | )
Ending Balance |  | $ | 5,268 |  |  | $ | 78,574 |  |  | $ | 83,842 |
Allowance: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 9,815 |  |  | $ | 9,815 |
Ending balance: collectively evaluated for impairment |  | $ | 5,268 |  |  | $ | 68,759 |  |  | $ | 74,027 |
Loans: |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 59,402 |  |  | $ | 59,402 |
Ending balance: collectively evaluated for impairment |  | $ | 1,264,807 |  |  | $ | 8,251,974 |  |  | $ | 9,516,781 |
Net charge-offs as a percentage of average loans in repayment(3) |  | 0.31 | % |  | 0.30 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.42 | % |  | 0.95 | % |  |
Allowance as a percentage of the ending loans in repayment(3) |  | 0.57 | % |  | 1.53 | % |  |
Allowance coverage of net charge-offs |  | 1.76 |  |  | 5.91 |  |  |
Ending total loans, gross |  | $ | 1,264,807 |  |  | $ | 8,311,376 |  |  |
Average loans in repayment(3) |  | $ | 972,390 |  |  | $ | 4,495,709 |  |  |
Ending loans in repayment(3) |  | $ | 926,891 |  |  | $ | 5,149,215 |  |  |
____________
(1) | Prior to the Spin-Off, we sold all loans greater than 90 days delinquent to an entity that is now a subsidiary of Navient Corporation, prior to being charged off. Consequently, many of the pre-Spin-Off, historical credit indicators and period-over-period trends are not comparable and may not be indicative of future performance.
(2) | Represents fair value adjustments on loans sold.
(3) | Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.
Troubled Debt Restructurings All of our loans are collectively assessed for impairment, except for loans classified as TDRs (where we conduct individual assessments of impairment). We modify the terms of loans for certain borrowers when we believe such modifications may increase the ability and willingness of a borrower to make payments and thus increase the ultimate overall amount collected on a loan. These modifications generally take the form of a forbearance, a temporary interest rate reduction or an extended repayment plan. In the first nine months after a loan enters full principal and interest repayment, the loan may be in forbearance for up to six months without it being classified as a TDR. Once the initial nine-month period described above is over, however, any loan that receives more than three months of forbearance in a 24-month period is classified as a TDR. Also, a loan becomes a TDR when it is modified to reduce the interest rate on the loan (regardless of when such modification occurs and/or whether such interest rate reduction is temporary). The majority of our loans that are considered TDRs involve a temporary forbearance of payments and do not change the contractual interest rate of the loan. Once a loan qualifies for TDR status, it remains a TDR for allowance purposes for the remainder of its life. Approximately 26 percent and 23 percent of the loans granted forbearance as of December 31, 2016 and 2015, respectively, have been classified as TDRs due to their forbearance status. Prior to the Spin-Off, we did not have TDR loans because the loans generally were sold to a now unrelated affiliate in the same month that the terms were restructured. Subsequent to May 1, 2014, we have individually assessed $705.5 million of Private Education Loans as TDRs. When these TDR loans are determined to be impaired, we provide for an allowance for losses sufficient to cover life-of-loan expected losses through an impairment calculation based on the difference between the loan’s basis and the present value of expected future cash flows (which would include life-of-loan default and recovery assumptions) discounted at the loan’s original effective interest rate. Within the Private Education Loan portfolio, loans greater than 90 days past due are considered to be nonperforming. FFELP Loans are at least 97 percent guaranteed as to their principal and accrued interest by the federal government in the event of default and, therefore, we do not deem FFELP Loans as nonperforming from a credit risk standpoint at any point in their life cycle prior to claim payment, and continue to accrue interest through the date of claim. At December 31, 2016 and 2015, all of our TDR loans had a related allowance recorded. The following table provides the recorded investment, unpaid principal balance and related allowance for our TDR loans.
|  | Recorded Investment |  | Unpaid Principal Balance |  | Allowance
December 31, 2016 |  |  |  |  |  |
TDR Loans |  | $ | 620,991 |  |  | $ | 612,606 |  |  | $ | 86,930 |
December 31, 2015 |  |  |  |  |  |
TDR Loans |  | $ | 269,628 |  |  | $ | 265,831 |  |  | $ | 43,480 |
The following table provides the average recorded investment and interest income recognized for our TDR loans.
|  | Years Ended December 31,
|  | 2016 |  | 2015 |  | 2014
|  | Average Recorded Investment |  | Interest Income Recognized |  | Average Recorded Investment |  | Interest Income Recognized |  | Average Recorded Investment |  | Interest Income Recognized
TDR Loans |  | $ | 422,527 |  |  | $ | 30,700 |  |  | $ | 174,087 |  |  | $ | 14,081 |  |  | $ | 23,290 |  |  | $ | 1,105 |
The following table provides information regarding the loan status and aging of TDR loans.
|  | December 31, |  | December 31,
|  | 2016 |  | 2015
|  | Balance |  | % |  | Balance |  | %
TDR loans in in-school/grace/deferment(1) |  | $ | 24,185 |  |  |  |  | $ | 6,869 |  |  |
TDR loans in forbearance(2) |  | 71,851 |  |  |  |  | 43,756 |  |  |
TDR loans in repayment(3) and percentage of each status: |  |  |  |  |  |  |  |
Loans current |  | 462,187 |  |  | 89.5 | % |  | 185,936 |  |  | 86.4 | %
Loans delinquent 31-60 days(4) |  | 28,452 |  |  | 5.5 |  |  | 14,948 |  |  | 6.9 |
Loans delinquent 61-90 days(4) |  | 17,326 |  |  | 3.4 |  |  | 9,239 |  |  | 4.3 |
Loans delinquent greater than 90 days(4) |  | 8,605 |  |  | 1.6 |  |  | 5,083 |  |  | 2.4 |
Total TDR loans in repayment |  | 516,570 |  |  | 100.0 | % |  | 215,206 |  |  | 100.0 | %
Total TDR loans, gross |  | $ | 612,606 |  |  |  |  | $ | 265,831 |  |  |
_____
(1) | Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation).
(2) | Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
(3) | Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.
(4) | The period of delinquency is based on the number of days scheduled payments are contractually past due.
The following table provides the amount of modified loans (which includes forbearance and reductions in interest rates) that became TDRs in the periods presented. Additionally, for the periods presented, the table summarizes charge-offs occurring in the TDR portfolio, as well as TDRs for which a payment default occurred in the relevant period presented and within 12 months of the loan first being designated as a TDR. We define payment default as 60 days past due for this disclosure.
|  | Years Ended December 31,
|  | 2016 |  | 2015 |  | 2014
|  | Modified Loans(1) |  | Charge-offs |  | Payment-Default |  | Modified Loans(1) |  | Charge-offs |  | Payment-Default |  | Modified Loans(1) |  | Charge-offs |  | Payment-Default
TDR Loans |  | $ | 398,324 |  |  | $ | 24,628 |  |  | $ | 64,811 |  |  | $ | 244,890 |  |  | $ | 10,877 |  |  | $ | 51,602 |  |  | $ | 59,402 |  |  | $ | 948 |  |  | $ | 325 |
_______ (1) Represents the principal balance of loans that have been modified during the period and resulted in a TDR. Key Credit Quality Indicators FFELP Loans are at least 97 percent insured and guaranteed as to their principal and accrued interest in the event of default; therefore, there are no key credit quality indicators associated with FFELP Loans. For Private Education Loans, the key credit quality indicators are FICO scores, the existence of a cosigner, the loan status and loan seasoning. The FICO scores are assessed at original approval and periodically refreshed/updated through the loan’s term. The following table highlights the gross principal balance of our Private Education Loan portfolio stratified by key credit quality indicators.
|  | December 31, 2016 |  | December 31, 2015
Credit Quality Indicators: |  | Balance(1) |  | % of Balance |  | Balance(1) |  | % of Balance
Cosigners: |  |  |  |  |  |  |  |
With cosigner |  | $ | 12,816,512 |  |  | 90 | % |  | $ | 9,515,136 |  |  | 90 | %
Without cosigner |  | 1,435,163 |  |  | 10 |  |  | 1,081,301 |  |  | 10 |
Total |  | $ | 14,251,675 |  |  | 100 | % |  | $ | 10,596,437 |  |  | 100 | %
FICO at Origination: |  |  |  |  |  |  |  |
Less than 670 |  | $ | 920,132 |  |  | 6 | % |  | $ | 700,779 |  |  | 7 | %
670-699 |  | 2,092,722 |  |  | 15 |  |  | 1,554,959 |  |  | 15 |
700-749 |  | 4,639,958 |  |  | 33 |  |  | 3,403,823 |  |  | 32 |
Greater than or equal to 750 |  | 6,598,863 |  |  | 46 |  |  | 4,936,876 |  |  | 46 |
Total |  | $ | 14,251,675 |  |  | 100 | % |  | $ | 10,596,437 |  |  | 100 | %
Seasoning(2): |  |  |  |  |  |  |  |
1-12 payments |  | $ | 3,737,110 |  |  | 26 | % |  | $ | 3,059,901 |  |  | 29 | %
13-24 payments |  | 2,841,107 |  |  | 20 |  |  | 2,096,412 |  |  | 20 |
25-36 payments |  | 1,839,764 |  |  | 13 |  |  | 1,084,818 |  |  | 10 |
37-48 payments |  | 917,633 |  |  | 7 |  |  | 513,125 |  |  | 5 |
More than 48 payments |  | 726,106 |  |  | 5 |  |  | 414,217 |  |  | 4 |
Not yet in repayment |  | 4,189,955 |  |  | 29 |  |  | 3,427,964 |  |  | 32 |
Total |  | $ | 14,251,675 |  |  | 100 | % |  | $ | 10,596,437 |  |  | 100 | %
___________
(1) | Balance represents gross Private Education Loans.
(2) | Number of months in active repayment (whether interest only payment, fixed payment, or full principal and interest payment status) for which a scheduled payment was due.
The following table provides information regarding the loan status of our Private Education Loans. Loans in repayment include loans on which borrowers are making interest only or fixed payments, as well as loans that have entered full principal and interest repayment status after any applicable grace period.
|  | Private Education Loans
|  | December 31,
|  | 2016 |  | 2015 |  | 2014
|  | Balance |  | % |  | Balance |  | % |  | Balance |  | %
Loans in-school/grace/deferment(1) |  | $ | 4,189,955 |  |  |  |  | $ | 3,427,964 |  |  |  |  | $ | 3,027,143 |  |  |
Loans in forbearance(2) |  | 351,962 |  |  |  |  | 241,207 |  |  |  |  | 135,018 |  |  |
Loans in repayment and percentage of each status: |  |  |  |  |  |  |  |  |  |  |  |
Loans current |  | 9,509,394 |  |  | 97.9 | % |  | 6,773,095 |  |  | 97.8 | % |  | 5,045,600 |  |  | 98.0 | %
Loans delinquent 31-60 days(3) |  | 124,773 |  |  | 1.3 |  |  | 91,129 |  |  | 1.3 |  |  | 63,873 |  |  | 1.2 |
Loans delinquent 61-90 days(3) |  | 51,423 |  |  | 0.5 |  |  | 42,048 |  |  | 0.6 |  |  | 29,041 |  |  | 0.6 |
Loans delinquent greater than 90 days(3) |  | 24,168 |  |  | 0.3 |  |  | 20,994 |  |  | 0.3 |  |  | 10,701 |  |  | 0.2 |
Total Private Education Loans in repayment |  | 9,709,758 |  |  | 100.0 | % |  | 6,927,266 |  |  | 100.0 | % |  | 5,149,215 |  |  | 100.0 | %
Total Private Education Loans, gross |  | 14,251,675 |  |  |  |  | 10,596,437 |  |  |  |  | 8,311,376 |  |  |
Private Education Loans deferred origination costs |  | 44,206 |  |  |  |  | 27,884 |  |  |  |  | 13,845 |  |  |
Total Private Education Loans |  | 14,295,881 |  |  |  |  | 10,624,321 |  |  |  |  | 8,325,221 |  |  |
Private Education Loans allowance for losses |  | (182,472 | ) |  |  |  | (108,816 | ) |  |  |  | (78,574 | ) |  |
Private Education Loans, net |  | $ | 14,113,409 |  |  |  |  | $ | 10,515,505 |  |  |  |  | $ | 8,246,647 |  |  |
Percentage of Private Education Loans in repayment |  |  |  | 68.1 | % |  |  |  | 65.4 | % |  |  |  | 62.0 | %
Delinquencies as a percentage of Private Education Loans in repayment |  |  |  | 2.1 | % |  |  |  | 2.2 | % |  |  |  | 2.0 | %
Loans in forbearance as a percentage of Private Education Loans in repayment and forbearance |  |  |  | 3.5 | % |  |  |  | 3.4 | % |  |  |  | 2.6 | %
(1) | Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation).
(2) | Loans for customers who have requested extension of grace period generally during employment transition or who have temporarily ceased making full payments due to hardship or other factors, consistent with established loan program servicing policies and procedures.
(3) | The period of delinquency is based on the number of days scheduled payments are contractually past due.
Accrued Interest Receivable The following table provides information regarding accrued interest receivable on our Private Education Loans. The table also discloses the amount of accrued interest on loans greater than 90 days past due as compared to our allowance for uncollectible interest. The allowance for uncollectible interest exceeds the amount of accrued interest on our 90 days past due portfolio for all periods presented.
|  | Private Education Loan
|  | Accrued Interest Receivable
|  | Total Interest Receivable |  | Greater Than 90 Days Past Due |  | Allowance for Uncollectible Interest
December 31, 2016 |  | $ | 739,847 |  |  | $ | 845 |  |  | $ | 2,898 |
December 31, 2015 |  | $ | 542,919 |  |  | $ | 791 |  |  | $ | 3,332 |

X
- Definition The entire disclosure for allowance for credit losses. + References No definition available. + Details
Name: | us-gaap_AllowanceForCreditLossesTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_ReceivablesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration