XML 41 R29.htm IDEA: XBRL DOCUMENT

Allowance for Credit Losses and Unfunded Loan Commitments (Tables)

6 Months Ended

Jun. 30, 2025

Schedule of Allowance for Credit Losses and Recorded Investments in Loans

The following table summarizes our Private Education Loan sales to unaffiliated third parties for the periods presented. We did not sell any Private Education Loans in the three months ended June 30, 2025.


	Three Months Ended June 30,		Six Months Ended June 30,
(Dollars in millions)	2024		2025		2024
Loan principal	$	1,466	$	1,840	$	3,418
Capitalized interest	123		163		274
Total Private Education Loans sold	$	1,589	$	2,003	$	3,692

Gain on sale of loans, net	$	112	$	188	$	255

Allowance for Credit Losses Metrics

The following tables provide a summary of the activity in the allowance for loan losses and the allowance for unfunded loan commitments during the three and six months ended June 30, 2025 and 2024.


Three Months Ended June 30, 2025 (dollars in thousands)	Private Education Loans
Allowance for loan losses, beginning balance	$	1,443,715
Transfer from allowance for unfunded loan commitments	27,878
Provisions:
Provision for current period	92,189


Total provisions(1)	92,189
Net charge-offs:
Charge-offs	(106,866)
Recoveries	12,593
Net charge-offs	(94,273)


Allowance for loan losses, ending balance	$	1,469,509
Allowance for unfunded loan commitments, beginning balance(2)	23,890
Provision(1)(3)	56,529
Transfer to allowance for loan losses	(27,878)
Allowance for unfunded loan commitments, ending balance(2)	52,541
Total allowance for credit losses, ending balance	$	1,522,050








Net charge-offs as a percentage of average loans in repayment (annualized)(4)	2.36		%
Allowance for loan losses coverage of net charge-offs (annualized)	3.90
Total Allowance Percentage of Private Education Loan Exposure(5)	5.95		%


Ending total loans, gross	$	22,525,817
Average loans in repayment(4)	$	15,991,357
Ending loans in repayment(4)	$	16,231,194
Unfunded loan commitments	$	1,358,163
Total accrued interest receivable	$	1,701,944

(1) See “—Provisions for Credit Losses” below in this Note 4 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(2) When a new loan commitment is made, we record an allowance to cover lifetime expected credit losses on the unfunded commitments, which is recorded in “Other Liabilities” on the consolidated balance sheet. See “—Unfunded Loan Commitments” in this Note 4 for further discussion.

(3 ) Includes incremental provision for new commitments and changes to provision for existing commitments.

(4) 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 (but, for purposes of the table, do not include loans in the “loans in forbearance” metric).

(5) The Total Allowance Percentage of Private Education Loan Exposure is the total allowance for credit losses as a percentage of ending total loans plus unfunded loan commitments and total accrued interest receivable on Private Education Loans.


Three Months Ended June 30, 2024 (dollars in thousands)	FFELP Loans			Private Education Loans			Total
Allowance for loan losses, beginning balance	$	4,627		$	1,345,431		$	1,350,058
Transfer from allowance for unfunded loan commitments	—			29,715			29,715
Provisions:
Provision for current period	(441)			72,862			72,421
Loan sale reduction to provision	—			(102,751)			(102,751)

Total provisions(1)	(441)			(29,889)			(30,330)
Net charge-offs:
Charge-offs	(126)			(91,042)			(91,168)
Recoveries	—			11,377			11,377
Net charge-offs	(126)			(79,665)			(79,791)

Allowance for loan losses, ending balance	$	4,060		$	1,265,592		$	1,269,652
Allowance for unfunded loan commitments, beginning balance(2)	—			32,034			32,034
Provision(1)(3)	—			47,160			47,160
Transfer to allowance for loan losses	—			(29,715)			(29,715)
Allowance for unfunded loan commitments, ending balance(2)	—			49,479			49,479
Total allowance for credit losses, ending balance	$	4,060		$	1,315,071		$	1,319,131








Net charge-offs as a percentage of average loans in repayment (annualized)(4)	0.13		%	2.19		%
Allowance for loan losses coverage of net charge-offs (annualized)	8.06			3.97
Total Allowance Percentage of Private Education Loan Exposure(5)	0.84		%	5.90		%

Ending total loans, gross	$	485,608		$	19,619,531
Average loans in repayment(4)	$	378,667		$	14,543,669
Ending loans in repayment(4)	$	369,681		$	14,231,581
Unfunded loan commitments	$	—		$	1,300,393
Total accrued interest receivable	$	—		$	1,367,482

(1) See “—Provisions for Credit Losses” below in this Note 4 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(3) Includes incremental provision for new commitments and changes to provision for existing commitments.


Six Months Ended June 30, 2025 (dollars in thousands)	Private Education Loans
Allowance for loan losses, beginning balance	$	1,435,920
Transfer from allowance for unfunded loan commitments	133,012
Provisions:
Provision for current period	187,478
Loan sale reduction to provision	(116,459)

Total provisions(1)	71,019
Net charge-offs:
Charge-offs	(193,769)
Recoveries	23,327
Net charge-offs	(170,442)


Allowance for loan losses, ending balance	$	1,469,509
Allowance for unfunded loan commitments, beginning balance(2)	84,568
Provision(1)(3)	100,985
Transfer to allowance for loan losses	(133,012)
Allowance for unfunded loan commitments, ending balance(2)	52,541
Total allowance for credit losses, ending balance	$	1,522,050








Net charge-offs as a percentage of average loans in repayment (annualized)(4)	2.11		%
Allowance for loan losses coverage of net charge-offs (annualized)	4.31
Total Allowance Percentage of Private Education Loan Exposure(5)	5.95		%


Ending total loans, gross	$	22,525,817
Average loans in repayment(4)	$	16,146,239
Ending loans in repayment(4)	$	16,231,194
Unfunded loan commitments	$	1,358,163
Total accrued interest receivable	$	1,701,944

(1) See “—Provisions for Credit Losses” below in this Note 4 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(3 ) Includes incremental provision for new commitments and changes to provision for existing commitments.


Six Months Ended June 30, 2024 (dollars in thousands)	FFELP Loans			Private Education Loans			Total
Allowance for loan losses, beginning balance	$	4,667		$	1,335,105		$	1,339,772
Transfer from allowance for unfunded loan commitments	—			161,329			161,329
Provisions:
Provision for current period	(358)			167,338			166,980
Loan sale reduction to provision	—			(235,955)			(235,955)

Total provisions(1)	(358)			(68,617)			(68,975)
Net charge-offs:
Charge-offs	(249)			(184,916)			(185,165)
Recoveries	—			22,691			22,691
Net charge-offs	(249)			(162,225)			(162,474)

Allowance for loan losses, ending balance	$	4,060		$	1,265,592		$	1,269,652
Allowance for unfunded loan commitments, beginning balance(2)	—			112,962			112,962
Provision(1)(3)	—			97,846			97,846
Transfer to allowance for loan losses	—			(161,329)			(161,329)
Allowance for unfunded loan commitments, ending balance(2)	—			49,479			49,479
Total allowance for credit losses, ending balance	$	4,060		$	1,315,071		$	1,319,131








Net charge-offs as a percentage of average loans in repayment (annualized)(4)	0.13		%	2.17		%
Allowance for loan losses coverage of net charge-offs (annualized)	8.15			3.90
Total Allowance Percentage of Private Education Loan Exposure(5)	0.84		%	5.90		%

Ending total loans, gross	$	485,608		$	19,619,531
Average loans in repayment(4)	$	388,510		$	14,977,567
Ending loans in repayment(4)	$	369,681		$	14,231,581
Unfunded loan commitments	$	—		$	1,300,393
Total accrued interest receivable	$	—		$	1,367,482

(1) See “—Provisions for Credit Losses” below in this Note 4 for a reconciliation of the provisions for credit losses reported in the consolidated statements of income.

(3) Includes incremental provision for new commitments and changes to provision for existing commitments.

Provisions for Credit Losses

Below is a reconciliation of the provisions for credit losses reported in the consolidated statements of income.


Consolidated Statements of Income Provisions for Credit Losses Reconciliation
	Three Months Ended June 30,				Six Months Ended June 30,
(Dollars in thousands)	2025		2024		2025		2024
Private Education Loan provisions for credit losses:
Provisions for loan losses	$	92,189	$	(29,889)	$	71,019	$	(68,617)
Provisions for unfunded loan commitments	56,529		47,160		100,985		97,846
Total Private Education Loan provisions for credit losses	148,718		17,271		172,004		29,229

Total FFELP Loans provisions for credit losses	—		(441)		—		(358)
Provisions for credit losses reported in consolidated statements of income	$	148,718	$	16,830	$	172,004	$	28,871

The table below summarizes 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.


	2025				2024
Three Months Ended June 30, (dollars in thousands)	Allowance		Unfunded Commitments		Allowance		Unfunded Commitments
Beginning Balance	$	23,890	$	584,140	$	32,034	$	673,492
Provision/New commitments - net(1)	56,529		1,459,626		47,160		1,317,770
Transfer - funded loans(2)	(27,878)		(685,603)		(29,715)		(690,869)
Ending Balance	$	52,541	$	1,358,163	$	49,479	$	1,300,393


	2025				2024
Six Months Ended June 30, (dollars in thousands)	Allowance		Unfunded Commitments		Allowance		Unfunded Commitments
Beginning Balance	$	84,568	$	2,311,660	$	112,962	$	2,221,077
Provision/New commitments - net(1)	100,985		2,503,584		97,846		2,352,228
Transfer - funded loans(2)	(133,012)		(3,457,081)		(161,329)		(3,272,912)
Ending Balance	$	52,541	$	1,358,163	$	49,479	$	1,300,393

(1) Net of expirations of commitments unused. Also includes incremental provision for new commitments and changes to provision for existing commitments.

(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.

Schedule of Amortized Cost Basis of Financing Receivables

The following tables show the amortized cost basis at the end of the respective reporting periods of the loans to borrowers experiencing financial difficulty that were modified during the period, disaggregated by class of financing receivable and type of modification. When we approve a Private Education Loan at the beginning of an academic year, we do not always disburse the full amount of the loan at the time of approval, but instead have a commitment to fund a portion of the loan at a later date (usually at the start of the second semester or subsequent trimesters). We consider borrowers to be in financial difficulty after they have exited school and have difficulty making their scheduled principal and interest payments.


	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
Three Months Ended June 30, 2025 (dollars in thousands)	Interest Rate Reduction				Combination - Interest Rate Reduction and Term Extension
Loan Type:	Amortized Cost Basis		% of Total Class of Financing Receivable		Amortized Cost Basis		% of Total Class of Financing Receivable
Private Education Loans	$	7,093	0.03	%	$	134,398	0.55	%
Total	$	7,093	0.03	%	$	134,398	0.55	%


	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
Three Months Ended June 30, 2024 (dollars in thousands)	Interest Rate Reduction				Combination - Interest Rate Reduction and Term Extension
Loan Type:	Amortized Cost Basis		% of Total Class of Financing Receivable		Amortized Cost Basis		% of Total Class of Financing Receivable
Private Education Loans	$	5,571	0.03	%	$	272,125	1.29	%
Total	$	5,571	0.03	%	$	272,125	1.29	%


	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
Six Months Ended June 30, 2025 (dollars in thousands)	Interest Rate Reduction				Combination - Interest Rate Reduction and Term Extension
Loan Type:	Amortized Cost Basis		% of Total Class of Financing Receivable		Amortized Cost Basis		% of Total Class of Financing Receivable
Private Education Loans	$	13,195	0.05	%	$	265,624	1.09	%
Total	$	13,195	0.05	%	$	265,624	1.09	%


	Loan Modifications Made to Borrowers Experiencing Financial Difficulty
Six Months Ended June 30, 2024 (dollars in thousands)	Interest Rate Reduction				Combination - Interest Rate Reduction and Term Extension
Loan Type:	Amortized Cost Basis		% of Total Class of Financing Receivable		Amortized Cost Basis		% of Total Class of Financing Receivable
Private Education Loans	$	9,005	0.04	%	$	504,366	2.39	%
Total	$	9,005	0.04	%	$	504,366	2.39	%

The following tables summarize the financial effect of the modifications made to loans whose borrowers are experiencing financial difficulty:

Three Months Ended June 30,

2025

2024

Interest Rate Reduction

Combination -
Interest Rate Reduction and Term Extension

Interest Rate Reduction

Combination -
Interest Rate Reduction and Term Extension

Financial Effect:

Reduced average contractual rate from 12.87% to 4.32%

Added a weighted average 9.32 years to the life of loans

Reduced average contractual rate from 12.29% to 3.98%

Reduced average contractual rate from 13.31% to 3.46%

Added a weighted average 9.32 years to the life of loans

Reduced average contractual rate from 12.72% to 3.70%

Six Months Ended June 30,

2025

2024

Interest Rate Reduction

Combination -
Interest Rate Reduction and Term Extension

Interest Rate Reduction

Combination -
Interest Rate Reduction and Term Extension

Financial Effect:

Reduced average contractual rate from 12.98% to 4.35%.

Added a weighted average 9.35 years to the life of loans

Reduced average contractual rate from 12.23% to 3.99%

Reduced average contractual rate from 13.25% to 3.62%

Added a weighted average 9.01 years to the life of loans

Reduced average contractual rate from 12.66% to 3.71%

Financing Receivable, Modified, Subsequent Default

The following tables do not include loans that received a permanent term extension with no interest rate reduction during the fourth quarter of 2023, which are described earlier in this Note 4.



	Three Months Ended June 30,
	2025				2024
(Dollars in thousands)	Defaulted Amount		Period-end Amortized Cost Basis		Defaulted Amount		Period-end Amortized Cost Basis
Loan Type:
Private Education Loans
Interest Rate Reduction	$	2,503	$	2,222	$	1,569	$	1,592
Combination - Interest Rate Reduction and Term Extension	50,033		45,210		25,191		25,730
Total	$	52,536	$	47,432	$	26,760	$	27,322



	Six Months Ended June 30,
	2025				2024
(Dollars in thousands)	Defaulted Amount		Period-end Amortized Cost Basis		Defaulted Amount		Period-end Amortized Cost Basis
Loan Type:
Private Education Loans
Interest Rate Reduction	$	3,887	$	3,196	$	2,290	$	2,110
Combination - Interest Rate Reduction and Term Extension	79,426		66,964		37,838		37,524
Total	$	83,313	$	70,160	$	40,128	$	39,634

Age Analysis of Past Due Loans Delinquencies

The following table depicts the performance of loans that were modified within the six months prior to June 30, 2025, the 12 months prior to June 30, 2025, and the 12 months prior to December 31, 2024, respectively.


	Six Months Ended June 30, 2025				Twelve Months Ended June 30, 2025				Twelve Months Ended December 31, 2024
(Dollars in thousands)	Balance		%		Balance		%		Balance		%
Payment Status (Amortized Cost Basis at June 30, 2025)(1):
Loan modifications in deferment(2)	$	4,235			$	26,438			$	33,645
Loan modifications in repayment:
Loans current(3)(4)	167,602		61	%	588,873		78	%	826,007		83	%
Loans delinquent 30-59 days(3)(4)	48,282		18	%	73,440		10	%	77,446		8	%
Loans delinquent 60-89 days(3)(4)	27,306		10	%	43,057		6	%	43,484		4	%
Loans 90 days or greater past due(3)(4)	31,394		11	%	47,510		6	%	54,473		5	%
Total loan modifications in repayment	274,584		100	%	752,880		100	%	1,001,410		100	%
Total Private Education Loan modifications	$	278,819			$	779,318			$	1,035,055

(1) Loans that were modified during the twelve months ended June 30, 2025 and subsequently charged-off during the six months ended June 30, 2025 are excluded from the table and had an amortized cost basis of $32.2 million. Loans that were both modified and subsequently charged-off during the twelve months ended June 30, 2025 are excluded from the table and had an amortized cost basis of $57.1 million. Loans that were both modified and subsequently charged-off during the twelve months ended December 31, 2024 are excluded from the table and had an amortized cost basis of $40.4 million. Additionally, loans that received a permanent term extension with no interest rate reduction during the fourth quarter of 2023 are excluded from the table, but are discussed elsewhere in this note 4.

(2) Deferment includes customers who have returned to school or are engaged in other permitted educational activities and are not yet required to make full principal and interest payments on the loans (e.g., residency periods for medical students or a grace period for bar exam preparation). Deferment also includes loans that have entered a forbearance after the loan modification was granted.

(3) Represents loans in repayment, which include loans that have entered full principal and interest repayment status after any applicable grace period (but, for purposes of the table, do not include loans in the “loans in forbearance” metric).

(4) The period of delinquency is based on the number of days scheduled payments are contractually past due.

The following tables provide information regarding the loan status of our Private Education Loans held for investment, by year of origination approval/first disbursement. 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 (but, for purposes of the following tables, do not include loans in the “loans in forbearance” metric).


	Private Education Loans Held for Investment - Delinquencies by Origination Approval Vintage
As of June 30, 2025 (dollars in thousands)	2025			2024			2023			2022			2021			2020 and Prior			Total

Loans in-school/grace/deferment(1)	$	683,031		$	2,643,887		$	1,246,365		$	590,020		$	292,748		$	534,868		$	5,990,919
Loans in forbearance(2)	1,543			41,407			78,780			49,553			34,545			97,876			303,704
Loans in repayment:
Loans current	786,912			3,775,987			2,662,224			1,996,177			1,442,298			4,998,398			15,661,996
Loans delinquent 30-59 days(3)	3,191			22,276			41,083			41,173			31,247			161,146			300,116
Loans delinquent 60-89 days(3)	678			7,027			20,917			21,730			18,138			75,143			143,633
Loans 90 days or greater past due(3)	470			4,223			16,920			18,666			13,695			71,475			125,449
Total Private Education Loans in repayment	791,251			3,809,513			2,741,144			2,077,746			1,505,378			5,306,162			16,231,194
Total Private Education Loans, gross	1,475,825			6,494,807			4,066,289			2,717,319			1,832,671			5,938,906			22,525,817
Private Education Loans deferred origination costs and unamortized premium/(discount)	17,998			41,612			19,248			8,863			5,210			11,093			104,024
Total Private Education Loans	1,493,823			6,536,419			4,085,537			2,726,182			1,837,881			5,949,999			22,629,841
Private Education Loans allowance for losses	(74,440)			(345,981)			(285,183)			(212,178)			(136,200)			(415,527)			(1,469,509)
Private Education Loans, net	$	1,419,383		$	6,190,438		$	3,800,354		$	2,514,004		$	1,701,681		$	5,534,472		$	21,160,332

Percentage of Private Education Loans in repayment	53.6		%	58.7		%	67.4		%	76.5		%	82.1		%	89.3		%	72.1		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.5		%	0.9		%	2.9		%	3.9		%	4.2		%	5.8		%	3.5		%
Loans in forbearance as a percentage of loans in repayment and forbearance	0.2		%	1.1		%	2.8		%	2.3		%	2.2		%	1.8		%	1.8		%

(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 (other than delinquent loans in disaster forbearance), 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.


	Private Education Loans Held for Investment - Delinquencies by Origination Vintage
As of December 31, 2024 (dollars in thousands)	2024			2023			2022			2021			2020			2019 and Prior			Total

Loans in-school/grace/deferment(1)	$	2,164,479		$	1,817,705		$	748,782		$	355,248		$	184,377		$	452,236		$	5,722,827
Loans in forbearance(2)	19,984			124,728			87,961			52,686			31,575			88,496			405,430
Loans in repayment:
Loans current	2,820,940			3,312,916			2,259,455			1,590,812			1,107,189			4,422,021			15,513,333
Loans delinquent 30-59 days(3)	13,533			36,441			45,543			35,245			27,302			152,684			310,748
Loans delinquent 60-89 days(3)	3,973			15,239			23,359			18,365			10,921			68,878			140,735
Loans 90 days or greater past due(3)	1,683			14,481			20,147			17,080			12,632			75,912			141,935
Total Private Education Loans in repayment	2,840,129			3,379,077			2,348,504			1,661,502			1,158,044			4,719,495			16,106,751
Total Private Education Loans, gross	5,024,592			5,321,510			3,185,247			2,069,436			1,373,996			5,260,227			22,235,008
Private Education Loans deferred origination costs and unamortized premium/(discount)	47,659			25,599			10,788			6,142			4,057			8,825			103,070
Total Private Education Loans	5,072,251			5,347,109			3,196,035			2,075,578			1,378,053			5,269,052			22,338,078
Private Education Loans allowance for losses	(258,235)			(326,207)			(234,532)			(150,324)			(90,600)			(376,022)			(1,435,920)
Private Education Loans, net	$	4,814,016		$	5,020,902		$	2,961,503		$	1,925,254		$	1,287,453		$	4,893,030		$	20,902,158

Percentage of Private Education Loans in repayment	56.5		%	63.5		%	73.7		%	80.3		%	84.3		%	89.7		%	72.4		%
Delinquent Private Education Loans in repayment as a percentage of Private Education Loans in repayment	0.7		%	2.0		%	3.8		%	4.3		%	4.4		%	6.3		%	3.7		%
Loans in forbearance as a percentage of loans in repayment and forbearance	0.7		%	3.6		%	3.6		%	3.1		%	2.7		%	1.8		%	2.5		%

(3)The period of delinquency is based on the number of days scheduled payments are contractually past due.

Schedule of Private Education Loan Portfolio Stratified by Key Credit Quality Indicators

The following tables highlight the gross principal balance of our Private Education Loan portfolio (held for investment), by year of origination approval/first disbursement, stratified by key credit quality indicators.


As of June 30, 2025 (dollars in thousands)	Private Education Loans Held for Investment - Credit Quality Indicators
Year of Origination Approval	2025(1)		2024(1)		2023(1)		2022(1)		2021(1)		2020 and Prior(1)		Total(1)		% of Balance
Cosigners:
With cosigner	$	1,313,131	$	5,916,194	$	3,569,964	$	2,331,492	$	1,555,331	$	5,182,173	$	19,868,285	88	%
Without cosigner	162,694		578,613		496,325		385,827		277,340		756,733		2,657,532		12
Total	$	1,475,825	$	6,494,807	$	4,066,289	$	2,717,319	$	1,832,671	$	5,938,906	$	22,525,817	100	%

FICO at Origination Approval(2):
Less than 670	$	78,534	$	380,086	$	308,242	$	228,131	$	141,381	$	516,846	$	1,653,220	7	%
670-699	191,662		787,362		581,703		387,166		254,432		987,715		3,190,040		14
700-749	458,881		1,964,910		1,257,401		852,172		585,375		2,002,102		7,120,841		32
Greater than or equal to 750	746,748		3,362,449		1,918,943		1,249,850		851,483		2,432,243		10,561,716		47
Total	$	1,475,825	$	6,494,807	$	4,066,289	$	2,717,319	$	1,832,671	$	5,938,906	$	22,525,817	100	%


FICO Refreshed(2)(3):
Less than 670	$	127,524	$	649,610	$	594,396	$	454,577	$	306,551	$	1,017,940	$	3,150,598	14	%
670-699	194,160		804,699		523,161		336,709		213,209		647,881		2,719,819		12
700-749	445,089		1,833,277		1,103,764		708,585		473,632		1,506,496		6,070,843		27
Greater than or equal to 750	709,052		3,207,221		1,844,968		1,217,448		839,279		2,766,589		10,584,557		47
Total	$	1,475,825	$	6,494,807	$	4,066,289	$	2,717,319	$	1,832,671	$	5,938,906	$	22,525,817	100	%

Seasoning(4):
1-12 payments	$	792,794	$	3,294,401	$	567,092	$	385,899	$	221,822	$	375,717	$	5,637,725	25	%
13-24 payments	—		556,519		1,953,000		238,352		155,954		370,223		3,274,048		15
25-36 payments	—		—		299,832		1,307,229		152,753		450,441		2,210,255		10
37-48 payments	—		—		—		195,819		895,007		517,518		1,608,344		7
More than 48 payments	—		—		—		—		114,387		3,690,139		3,804,526		17
Not yet in repayment	683,031		2,643,887		1,246,365		590,020		292,748		534,868		5,990,919		26
Total	$	1,475,825	$	6,494,807	$	4,066,289	$	2,717,319	$	1,832,671	$	5,938,906	$	22,525,817	100	%

2025 Current period(5) gross charge-offs	$	(159)	$	(6,775)	$	(33,921)	$	(34,015)	$	(25,311)	$	(93,588)	$	(193,769)
2025 Current period(5) recoveries	19		452		2,704		3,330		2,610		14,212		23,327
2025 Current period(5) net charge-offs	$	(140)	$	(6,323)	$	(31,217)	$	(30,685)	$	(22,701)	$	(79,376)	$	(170,442)

Total accrued interest by origination approval vintage	$	42,057	$	424,303	$	457,611	$	302,033	$	178,772	$	297,168	$	1,701,944
(1)Balance represents gross Private Education Loans held for investment. (2)Represents the higher credit score of the cosigner or the borrower. (3)Represents the FICO score updated as of the second quarter 2025. (4)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. (5)Current period refers to period from January 1, 2025 through June 30, 2025.


As of December 31, 2024 (dollars in thousands)	Private Education Loans Held for Investment - Credit Quality Indicators
Year of Origination Approval	2024(1)		2023(1)		2022(1)		2021(1)		2020(1)		2019 and Prior(1)		Total(1)		% of Balance
Cosigners:
With cosigner	$	4,519,952	$	4,707,685	$	2,741,871	$	1,759,261	$	1,151,751	$	4,642,019	$	19,522,539	88	%
Without cosigner	504,640		613,825		443,376		310,175		222,245		618,208		2,712,469		12
Total	$	5,024,592	$	5,321,510	$	3,185,247	$	2,069,436	$	1,373,996	$	5,260,227	$	22,235,008	100	%

FICO at Origination Approval(2):
Less than 670	$	293,025	$	394,962	$	261,589	$	155,661	$	94,355	$	475,186	$	1,674,778	8	%
670-699	615,617		753,548		449,214		285,181		197,205		898,535		3,199,300		14
700-749	1,525,547		1,641,641		998,834		660,373		451,695		1,782,121		7,060,211		32
Greater than or equal to 750	2,590,403		2,531,359		1,475,610		968,221		630,741		2,104,385		10,300,719		46
Total	$	5,024,592	$	5,321,510	$	3,185,247	$	2,069,436	$	1,373,996	$	5,260,227	$	22,235,008	100	%


FICO Refreshed(2)(3):
Less than 670	$	453,705	$	666,049	$	467,562	$	301,367	$	194,124	$	831,053	$	2,913,860	13	%
670-699	633,749		710,546		409,808		248,325		138,730		578,639		2,719,797		12
700-749	1,485,771		1,512,643		879,450		563,941		362,715		1,398,737		6,203,257		28
Greater than or equal to 750	2,451,367		2,432,272		1,428,427		955,803		678,427		2,451,798		10,398,094		47
Total	$	5,024,592	$	5,321,510	$	3,185,247	$	2,069,436	$	1,373,996	$	5,260,227	$	22,235,008	100	%

Seasoning(4):
1-12 payments	$	2,860,113	$	774,471	$	499,812	$	280,154	$	159,762	$	324,506	$	4,898,818	22	%
13-24 payments	—		2,729,334		372,496		191,989		122,938		340,556		3,757,313		17
25-36 payments	—		—		1,564,157		254,068		110,952		429,127		2,358,304		11
37-48 payments	—		—		—		987,977		170,051		451,494		1,609,522		7
More than 48 payments	—		—		—		—		625,916		3,262,308		3,888,224		17
Not yet in repayment	2,164,479		1,817,705		748,782		355,248		184,377		452,236		5,722,827		26
Total	$	5,024,592	$	5,321,510	$	3,185,247	$	2,069,436	$	1,373,996	$	5,260,227	$	22,235,008	100	%

2024 Current period(5) gross charge-offs	$	(1,826)	$	(29,094)	$	(68,454)	$	(53,697)	$	(37,318)	$	(186,451)	$	(376,840)
2024 Current period(5) recoveries	117		2,191		6,487		5,771		3,840		26,350		44,756
2024 Current period(5) net charge-offs	$	(1,709)	$	(26,903)	$	(61,967)	$	(47,926)	$	(33,478)	$	(160,101)	$	(332,084)

Total accrued interest by origination approval vintage	$	195,291	$	484,531	$	325,962	$	197,504	$	106,565	$	239,562	$	1,549,415

(1)Balance represents gross Private Education Loans held for investment.

(2)Represents the higher credit score of the cosigner or the borrower.

(3)Represents the FICO score updated as of the fourth-quarter 2024.

(4)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.

(5)Current period refers to January 1, 2024 through December 31, 2024.

Schedule of 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 90 days or greater past due as compared to our allowance for uncollectible interest. The majority of the total accrued interest receivable represents accrued interest on deferred loans where no payments are due while the borrower is in school and fixed-pay loans where the borrower makes a $25 monthly payment that is smaller than the interest accruing on the loan in that month. The accrued interest on these loans will be capitalized to the balance of the loans when the borrower exits the grace period after separation from school. The allowance for credit losses considers the collectibility of both principal and accrued interest. The allowance for uncollectible interest estimates the additional uncollectible interest that is not captured in the allowance for credit losses.


	Private Education Loans
	Accrued Interest Receivable
(Dollars in thousands)	Total Interest Receivable		90 Days or Greater Past Due		Allowance for Uncollectible Interest(1)

June 30, 2025	$	1,701,944	$	5,381	$	12,694
December 31, 2024	$	1,549,415	$	6,420	$	12,366

(1)At June 30, 2025 and December 31, 2024, $159 million and $164 million, respectively, of accrued interest receivable was not expected to be capitalized and $1.5 billion and $1.4 billion of accrued interest receivable was expected to be capitalized.