XML 39 R28.htm IDEA: XBRL DOCUMENT
v3.21.2

Unfunded Loan Commitments (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2021
Credit Loss [Abstract] |
Allowance for credit losses and recorded investments in loans | Allowance for Credit Losses Metrics
|  | Allowance for Credit Losses
|  | Three Months Ended September 30, 2021
|  | FFELP Loans |  | Private Education Loans |  | Credit Cards |  | Total
Allowance for Credit Losses |  |  |  |  |  |  |  |
Beginning balance |  | $ | 4,262 |  |  | $ | 1,154,540 |  |  | $ | 1,442 |  |  | $ | 1,160,244 |
Transfer from unfunded commitment liability(1) |  | — |  |  | 110,613 |  |  | — |  |  | 110,613 |
Provisions: |  |  |  |  |  |  |  |
Provision for current period |  | 50 |  |  | (6,995) |  |  | 415 |  |  | (6,530) |
Loan sale reduction to provision |  | — |  |  | — |  |  | — |  |  | — |
Total provisions(2) |  | 50 |  |  | (6,995) |  |  | 415 |  |  | (6,530) |
Net charge-offs: |  |  |  |  |  |  |  |
Charge-offs |  | (106) |  |  | (56,000) |  |  | (119) |  |  | (56,225) |
Recoveries |  | — |  |  | 7,302 |  |  | 3 |  |  | 7,305 |
Net charge-offs |  | (106) |  |  | (48,698) |  |  | (116) |  |  | (48,920) |
Ending Balance |  | $ | 4,206 |  |  | $ | 1,209,460 |  |  | $ | 1,741 |  |  | $ | 1,215,407 |
Allowance: |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 69,626 |  |  | $ | — |  |  | $ | 69,626 |
Ending balance: collectively evaluated for impairment |  | $ | 4,206 |  |  | $ | 1,139,834 |  |  | $ | 1,741 |  |  | $ | 1,145,781 |
Loans: |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 1,148,282 |  |  | $ | — |  |  | $ | 1,148,282 |
Ending balance: collectively evaluated for impairment |  | $ | 705,691 |  |  | $ | 20,554,555 |  |  | $ | 17,766 |  |  | $ | 21,278,012 |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) |  | 0.08 | % |  | 1.29 | % |  | 3.07 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.60 | % |  | 5.57 | % |  | 9.80 | % |  |
Allowance as a percentage of the ending loans in repayment(3) |  | 0.79 | % |  | 7.81 | % |  | 9.80 | % |  |
Allowance coverage of net charge-offs (annualized) |  | 9.92 |  |  | 6.21 |  |  | 3.75 |  |  |
Ending total loans, gross |  | $ | 705,691 |  |  | $ | 21,702,837 |  |  | $ | 17,766 |  |  |
Average loans in repayment(3) |  | $ | 540,018 |  |  | $ | 15,108,802 |  |  | $ | 15,098 |  |  |
Ending loans in repayment(3) |  | $ | 530,476 |  |  | $ | 15,490,132 |  |  | $ | 17,766 |  |  |
____________ (1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively. (2) Below is a reconciliation of the provision for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income Provisions for Credit Losses Reconciliation
|  | Three Months Ended September 30, 2021
Private Education Loan provisions for credit losses: |  |
Provisions for loan losses |  | $ | (6,995) |
Provisions for unfunded loan commitments |  | 144,972 |
Total Private Education Loan provisions for credit losses |  | 137,977 |
Other impacts to the provisions for credit losses: |  |
FFELP Loans |  | 50 |
Credit Cards |  | 415 |
Total |  | 465 |
Provisions for credit losses reported in consolidated statements of income |  | $ | 138,442 |
(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.
|  | Allowance for Credit Losses
|  | Three Months Ended September 30, 2020
|  | FFELP Loans |  | Private Education Loans |  | Personal Loans |  | Credit Cards |  | Total
Allowance for Credit Losses |  |  |  |  |  |  |  |  |  |
Beginning balance |  | $ | 4,385 |  |  | $ | 1,760,559 |  |  | $ | 163,337 |  |  | $ | 1,042 |  |  | $ | 1,929,323 |
Transfer from unfunded commitment liability(1) |  | — |  |  | 100,470 |  |  | — |  |  | — |  |  | 100,470 |
Provisions: |  |  |  |  |  |  |  |  |  |
Provision for current period |  | 67 |  |  | (81,710) |  |  | (8,762) |  |  | 391 |  |  | (90,014) |
Loan sale reduction to provision |  | — |  |  | — |  |  | (42,916) |  |  | — |  |  | (42,916) |
Total provisions(2) |  | 67 |  |  | (81,710) |  |  | (51,678) |  |  | 391 |  |  | (132,930) |
Net charge-offs: |  |  |  |  |  |  |  |  |  |
Charge-offs |  | (89) |  |  | (55,298) |  |  | (5,231) |  |  | (48) |  |  | (60,666) |
Recoveries |  | — |  |  | 4,790 |  |  | 2,106 |  |  | — |  |  | 6,896 |
Net charge-offs |  | (89) |  |  | (50,508) |  |  | (3,125) |  |  | (48) |  |  | (53,770) |
Loan sales |  | — |  |  | — |  |  | (108,534) |  |  | — |  |  | (108,534) |
Ending Balance |  | $ | 4,363 |  |  | $ | 1,728,811 |  |  | $ | — |  |  | $ | 1,385 |  |  | $ | 1,734,559 |
Allowance: |  |  |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 138,663 |  |  | $ | — |  |  | $ | — |  |  | $ | 138,663 |
Ending balance: collectively evaluated for impairment |  | $ | 4,363 |  |  | $ | 1,590,148 |  |  | $ | — |  |  | $ | 1,385 |  |  | $ | 1,595,896 |
Loans: |  |  |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 1,495,161 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,495,161 |
Ending balance: collectively evaluated for impairment |  | $ | 745,556 |  |  | $ | 21,119,166 |  |  | $ | — |  |  | $ | 11,540 |  |  | $ | 21,876,262 |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) |  | 0.07 | % |  | 1.33 | % |  | — | % |  | 1.73 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.59 | % |  | 7.64 | % |  | — | % |  | 12.00 | % |  |
Allowance as a percentage of the ending loans in repayment(3) |  | 0.77 | % |  | 10.91 | % |  | — | % |  | 12.00 | % |  |
Allowance coverage of net charge-offs (annualized) |  | 12.26 |  |  | 8.56 |  |  | — |  |  | 7.21 |  |  |
Ending total loans, gross |  | $ | 745,556 |  |  | $ | 22,614,327 |  |  | $ | — |  |  | $ | 11,540 |  |  |
Average loans in repayment(3) |  | $ | 510,809 |  |  | $ | 15,182,703 |  |  | $ | — |  |  | $ | 11,103 |  |  |
Ending loans in repayment(3) |  | $ | 564,442 |  |  | $ | 15,853,309 |  |  | $ | — |  |  | $ | 11,540 |  |  |
____________ (1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively. (2)Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income Provisions for Credit Losses Reconciliation
|  | Three Months Ended September 30, 2020
Private Education Loan provisions for credit losses: |  |
Provisions for loan losses |  | $ | (81,710) |
Provisions for unfunded loan commitments |  | 129,290 |
Total Private Education Loan provisions for credit losses |  | 47,580 |
Other impacts to the provisions for credit losses: |  |
Personal Loans |  | (51,678) |
FFELP Loans |  | 67 |
Credit Cards |  | 391 |
Total |  | (51,220) |
Provisions for credit losses reported in consolidated statements of income |  | $ | (3,640) |
(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.
|  | Allowance for Credit Losses
|  | Nine Months Ended September 30, 2021
|  | FFELP Loans |  | Private Education Loans |  | Credit Cards |  | Total
Allowance for Credit Losses |  |  |  |  |  |  |  |
Beginning balance |  | $ | 4,378 |  |  | $ | 1,355,844 |  |  | $ | 1,501 |  |  | $ | 1,361,723 |
Transfer from unfunded commitment liability(1) |  | — |  |  | 262,049 |  |  | — |  |  | 262,049 |
Provisions: |  |  |  |  |  |  |  |
Provision for current period |  | 77 |  |  | (260,923) |  |  | 511 |  |  | (260,335) |
Loan sale reduction to provision |  | — |  |  | (10,335) |  |  | — |  |  | (10,335) |
Loan transfer from held-for-sale |  | — |  |  | 1,887 |  |  | — |  |  | 1,887 |
Total provisions(2) |  | 77 |  |  | (269,371) |  |  | 511 |  |  | (268,783) |
Net charge-offs: |  |  |  |  |  |  |  |
Charge-offs |  | (249) |  |  | (161,039) |  |  | (281) |  |  | (161,569) |
Recoveries |  | — |  |  | 21,977 |  |  | 10 |  |  | 21,987 |
Net charge-offs |  | (249) |  |  | (139,062) |  |  | (271) |  |  | (139,582) |
Ending Balance |  | $ | 4,206 |  |  | $ | 1,209,460 |  |  | $ | 1,741 |  |  | $ | 1,215,407 |
Allowance: |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 69,626 |  |  | $ | — |  |  | $ | 69,626 |
Ending balance: collectively evaluated for impairment |  | $ | 4,206 |  |  | $ | 1,139,834 |  |  | $ | 1,741 |  |  | $ | 1,145,781 |
Loans: |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 1,148,282 |  |  | $ | — |  |  | $ | 1,148,282 |
Ending balance: collectively evaluated for impairment |  | $ | 705,691 |  |  | $ | 20,554,555 |  |  | $ | 17,766 |  |  | $ | 21,278,012 |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) |  | 0.06 | % |  | 1.25 | % |  | 2.75 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.60 | % |  | 5.57 | % |  | 9.80 | % |  |
Allowance as a percentage of the ending loans in repayment(3) |  | 0.79 | % |  | 7.81 | % |  | 9.80 | % |  |
Allowance coverage of net charge-offs (annualized) |  | 12.67 |  |  | 6.52 |  |  | 4.82 |  |  |
Ending total loans, gross |  | $ | 705,691 |  |  | $ | 21,702,837 |  |  | $ | 17,766 |  |  |
Average loans in repayment(3) |  | $ | 547,394 |  |  | $ | 14,877,937 |  |  | $ | 13,136 |  |  |
Ending loans in repayment(3) |  | $ | 530,476 |  |  | $ | 15,490,132 |  |  | $ | 17,766 |  |  |
____________ (1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively. (2) Below is a reconciliation of the provision for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income Provisions for Credit Losses Reconciliation
|  | Nine Months Ended September 30, 2021
Private Education Loan provisions for credit losses: |  |
Provisions for loan losses |  | $ | (269,371) |
Provisions for unfunded loan commitments |  | 251,135 |
Total Private Education Loan provisions for credit losses |  | (18,236) |
Other impacts to the provisions for credit losses: |  |
FFELP Loans |  | 77 |
Credit Cards |  | 511 |
Total |  | 588 |
Provisions for credit losses reported in consolidated statements of income |  | $ | (17,648) |
(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.
|  | Allowance for Credit Losses
|  | Nine Months Ended September 30, 2020
|  | FFELP Loans |  | Private Education Loans |  | Personal Loans |  | Credit Cards |  | Total
Allowance for Credit Losses |  |  |  |  |  |  |  |  |  |
Beginning balance |  | $ | 1,633 |  |  | $ | 374,300 |  |  | $ | 65,877 |  |  | $ | 102 |  |  | $ | 441,912 |
Day 1 adjustment for the adoption of CECL |  | 2,852 |  |  | 1,060,830 |  |  | 79,183 |  |  | 188 |  |  | 1,143,053 |
Balance at January 1, 2020 |  | 4,485 |  |  | 1,435,130 |  |  | 145,060 |  |  | 290 |  |  | 1,584,965 |
Transfer from unfunded commitment liability(1) |  | — |  |  | 279,555 |  |  | — |  |  | — |  |  | 279,555 |
Provisions: |  |  |  |  |  |  |  |  |  |
Provision for current period |  | 277 |  |  | 296,167 |  |  | 40,485 |  |  | 1,191 |  |  | 338,120 |
Loan sale reduction to provision |  | — |  |  | (161,793) |  |  | (42,916) |  |  | — |  |  | (204,709) |
Total provisions(2) |  | 277 |  |  | 134,374 |  |  | (2,431) |  |  | 1,191 |  |  | 133,411 |
Net charge-offs: |  |  |  |  |  |  |  |  |  |
Charge-offs |  | (399) |  |  | (138,546) |  |  | (39,079) |  |  | (96) |  |  | (178,120) |
Recoveries |  | — |  |  | 18,298 |  |  | 4,984 |  |  | — |  |  | 23,282 |
Net charge-offs |  | (399) |  |  | (120,248) |  |  | (34,095) |  |  | (96) |  |  | (154,838) |
Loan sales |  | — |  |  | — |  |  | (108,534) |  |  | — |  |  | (108,534) |
Ending Balance |  | $ | 4,363 |  |  | $ | 1,728,811 |  |  | $ | — |  |  | $ | 1,385 |  |  | $ | 1,734,559 |
Allowance: |  |  |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 138,663 |  |  | $ | — |  |  | $ | — |  |  | $ | 138,663 |
Ending balance: collectively evaluated for impairment |  | $ | 4,363 |  |  | $ | 1,590,148 |  |  | $ | — |  |  | $ | 1,385 |  |  | $ | 1,595,896 |
Loans: |  |  |  |  |  |  |  |  |  |
Ending balance: individually evaluated for impairment |  | $ | — |  |  | $ | 1,495,161 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,495,161 |
Ending balance: collectively evaluated for impairment |  | $ | 745,556 |  |  | $ | 21,119,166 |  |  | $ | — |  |  | $ | 11,540 |  |  | $ | 21,876,262 |
Net charge-offs as a percentage of average loans in repayment (annualized)(3) |  | 0.10 | % |  | 1.05 | % |  | — | % |  | 1.51 | % |  |
Allowance as a percentage of the ending total loan balance |  | 0.59 | % |  | 7.64 | % |  | — | % |  | 12.00 | % |  |
Allowance as a percentage of the ending loans in repayment(3) |  | 0.77 | % |  | 10.91 | % |  | — | % |  | 12.00 | % |  |
Allowance coverage of net charge-offs (annualized) |  | 8.20 |  |  | 10.78 |  |  | — |  |  | 10.82 |  |  |
Ending total loans, gross |  | $ | 745,556 |  |  | $ | 22,614,327 |  |  | $ | — |  |  | $ | 11,540 |  |  |
Average loans in repayment(3) |  | $ | 546,443 |  |  | $ | 15,336,253 |  |  | $ | — |  |  | $ | 8,499 |  |  |
Ending loans in repayment(3) |  | $ | 564,442 |  |  | $ | 15,853,309 |  |  | $ | — |  |  | $ | 11,540 |  |  |
____________ (1) See Note 6, “Unfunded Loan Commitments,” for a summary of the activity in the allowance for and balance of unfunded loan commitments, respectively. (2)Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income. When a new loan commitment is made, we record the CECL allowance as a liability for unfunded loan commitments by recording a provision for credit losses. When the loan is funded, we transfer that liability to the allowance for credit losses.
Consolidated Statements of Income Provisions for Credit Losses Reconciliation
|  | Nine Months Ended September 30, 2020
Private Education Loan provisions for credit losses: |  |
Provisions for loan losses |  | $ | 134,374 |
Provisions for unfunded loan commitments |  | 276,094 |
Total Private Education Loan provisions for credit losses |  | 410,468 |
Other impacts to the provisions for credit losses: |  |
Personal Loans |  | (2,431) |
FFELP Loans |  | 277 |
Credit Cards |  | 1,191 |
Total |  | (963) |
Provisions for credit losses reported in consolidated statements of income |  | $ | 409,505 |
(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. The tables below summarize the activity in the allowance recorded to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheets, as well as the activity in the unfunded commitments balance.
| Three Months Ended September 30,
| 2021 |  | 2020
| Allowance |  | Unfunded Commitments |  | Allowance |  | Unfunded Commitments
Beginning Balance | $ | 64,772 |  |  | $ | 1,161,696 |  |  | $ | 85,958 |  |  | $ | 1,119,042 |
Provision/New commitments - net(1) | 129,904 |  |  | 2,885,024 |  |  | 157,337 |  |  | 2,542,390 |
Other provision items | 15,068 |  |  | — |  |  | (28,047) |  |  | — |
Transfer - funded loans(2) | (110,613) |  |  | (2,083,128) |  |  | (100,470) |  |  | (1,890,305) |
Ending Balance | $ | 99,131 |  |  | $ | 1,963,592 |  |  | $ | 114,778 |  |  | $ | 1,771,127 |
| Nine Months Ended September 30,
| 2021 |  | 2020
| Allowance |  | Unfunded Commitments |  | Allowance |  | Unfunded Commitments
Beginning Balance | $ | 110,044 |  |  | $ | 1,673,018 |  |  | $ | 2,481 |  |  | $ | 1,910,603 |
Day 1 adjustment for the adoption of CECL | — |  |  | — |  |  | 115,758 |  |  | — |
Balance at January 1 | 110,044 |  |  | 1,673,018 |  |  | 118,239 |  |  | 1,910,603 |
Provision/New commitments - net(1) | 218,304 |  |  | 4,963,789 |  |  | 279,008 |  |  | 4,542,560 |
Other provision items | 32,831 |  |  | — |  |  | (2,914) |  |  | — |
Transfer - funded loans(2) | (262,048) |  |  | (4,673,215) |  |  | (279,555) |  |  | (4,682,036) |
Ending Balance | $ | 99,131 |  |  | $ | 1,963,592 |  |  | $ | 114,778 |  |  | $ | 1,771,127 |
________________ (1) Net of expirations of commitments unused. (2) When a loan commitment is funded, its related liability for credit losses (which originally was recorded as a provision for unfunded commitments) is transferred to the allowance for credit losses.

X
- Definition Tabular disclosure of allowance for credit loss on financing receivable. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 11B -URI http://asc.fasb.org/extlink&oid=123577603&loc=SL6953423-111524 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Publisher FASB -Name Accounting Standards Codification -Topic 326 -SubTopic 20 -Section 50 -Paragraph 13 -URI http://asc.fasb.org/extlink&oid=124255953&loc=SL82919249-210447 + Details
Name: | us-gaap_AllowanceForCreditLossesOnFinancingReceivablesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

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