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 |