Loans and Accrued Interest Receivable and Allowance for Loan Losses | Loans and Accrued Interest Receivable and Allowance for Loan Losses Loans and accrued interest receivable consisted of the following: As of As of June 30, 2022 December 31, 2021 Non-Nelnet Bank: Federally insured student loans: Stafford and other $ 3,548,901 3,904,000 Consolidation 11,880,710 13,187,047 Total 15,429,611 17,091,047 Private education loans 272,943 299,442 Consumer and other loans 152,583 51,301 Non-Nelnet Bank loans 15,855,137 17,441,790 Nelnet Bank: Federally insured student loans 77,428 88,011 Private education loans 346,125 169,890 Nelnet Bank loans 423,553 257,901 Accrued interest receivable 780,691 788,552 Loan discount, net of unamortized loan premiums and deferred origination costs (22,613) (25,933) Allowance for loan losses: Non-Nelnet Bank: Federally insured loans (92,593) (103,381) Private education loans (15,253) (16,143) Consumer and other loans (10,576) (6,481) Non-Nelnet Bank allowance for loan losses (118,422) (126,005) Nelnet Bank: Federally insured loans (258) (268) Private education loans (1,744) (840) Nelnet Bank allowance for loan losses (2,002) (1,108) $ 16,916,344 18,335,197 The following table summarizes the allowance for loan losses as a percentage of the ending loan balance for each of the Company's loan portfolios. As of As of June 30, 2022 December 31, 2021 Non-Nelnet Bank: Federally insured student loans (a) 0.60 % 0.60 % Private education loans 5.59 % 5.39 % Consumer and other loans (b) 6.93 % 12.63 % Nelnet Bank: Federally insured student loans (a) 0.33 % 0.30 % Private education loans 0.50 % 0.49 % (a) As of June 30, 2022 and December 31, 2021, the allowance for loan losses as a percent of the risk sharing component of federally insured student loans not covered by the federal guaranty for non-Nelnet Bank was 21.8% and 22.2%, respectively, and for Nelnet Bank was 13.2% and 12.1%, respectively. (b) During the second quarter of 2022, the Company purchased home equity loans that generally have lower default rates than unsecured consumer loans. As such, the allowance for loan losses as a percentage of the ending loan balance has decreased as of June 30, 2022 as compared to December 31, 2021. Gain on Sale of Loans On January 26, 2022, the Company sold $18.1 million (par value) of consumer loans to an unrelated third party who securitized such loans. The Company recognized a gain of $3.0 million (pre-tax) as part of this transaction. As partial consideration received for the consumer loans sold, the Company received a 6.6 percent residual interest in the consumer loan securitization, which is included in "investments and notes receivable" on the Company's consolidated balance sheet. Activity in the Allowance for Loan Losses The following table presents the activity in the allowance for loan losses by portfolio segment. Balance at beginning of period Provision (negative provision) for loan losses Charge-offs Recoveries Initial allowance on loans purchased with credit deterioration (a) Loan sales Balance at end of period Three months ended June 30, 2022 Non-Nelnet Bank: Federally insured loans $ 95,995 2,365 (5,788) — 21 — 92,593 Private education loans 14,622 1,217 (707) 118 — 3 15,253 Consumer and other loans 5,710 5,245 (531) 152 — — 10,576 Nelnet Bank: Federally insured loans 247 13 (2) — — — 258 Private education loans 1,251 569 (73) — — (3) 1,744 $ 117,825 9,409 (7,101) 270 21 — 120,424 Three months ended June 30, 2021 Non-Nelnet Bank: Federally insured loans $ 121,846 (397) (1,172) — 525 — 120,802 Private education loans 20,670 (1,004) (403) 139 — 1 19,403 Consumer and other loans 14,134 1,706 (1,464) 235 — (9,909) 4,702 Nelnet Bank: Federally insured loans — 245 — — — — 245 Private education loans 744 (176) — — — (1) 567 $ 157,394 374 (3,039) 374 525 (9,909) 145,719 Six months ended June 30, 2022 Non-Nelnet Bank Federally insured loans $ 103,381 (383) (10,549) — 144 — 92,593 Private education loans 16,143 817 (2,006) 295 — 4 15,253 Consumer and other loans 6,481 7,529 (1,469) 319 — (2,284) 10,576 Nelnet Bank Federally insured loans 268 (8) (2) — — — 258 Private education loans 840 995 (87) — — (4) 1,744 $ 127,113 8,950 (14,113) 614 144 (2,284) 120,424 Six months ended June 30, 2021 Non-Nelnet Bank Federally insured loans $ 128,590 (7,880) (1,233) — 1,325 — 120,802 Private education loans 19,529 427 (896) 341 — 2 19,403 Consumer and other loans 27,256 (9,712) (3,414) 481 — (9,909) 4,702 Nelnet Bank Federally insured loans — 245 — — — — 245 Private education loans 323 246 — — — (2) 567 $ 175,698 (16,674) (5,543) 822 1,325 (9,909) 145,719 (a) During the three months ended June 30, 2022 and 2021, and six months ended June 30, 2022 and 2021, the Company acquired $1.6 million (par value), $34.7 million (par value), $10.8 million (par value), and $88.7 million (par value), respectively, of federally insured rehabilitation loans that met the definition of purchased loans with credit deterioration ("PCD loans") when they were purchased by the Company. The Company recorded a negative provision for loan losses for its federally insured loan portfolio for the three months ended March 31, 2022 due to the amortization of the portfolio and an increase in expected prepayments as a result of an initiative offered by the Department of Education (the “Department”) for Federal Family Education Loan Program ("FFELP" or "FFEL Program") borrowers to consolidate their loans into Federal Direct Loan Program loans with the Department by October 31, 2022 to qualify for loan forgiveness under the Public Service Loan Forgiveness program. The Company recorded a provision for loan losses on its consumer loan portfolio during the three months ended March 31, 2022 as a result of loans acquired during the period. The Company recorded a provision for loan losses for its federally insured, private education, consumer, and other loan portfolios for the three months ended June 30, 2022 due to management's estimate of worsening economic conditions as of June 30, 2022 in comparison to management's estimate of economic conditions used to determine the allowance for loan losses as of March 31, 2022. In addition, the Company recorded provision for loan losses on its consumer and other loan portfolio during the three months ended June 30, 2022 as a result of loans acquired during the period. The provision for loan losses recognized by the Company for its federally insured loan portfolio during the three months ended June 30, 2022 was partially offset due to the continued amortization of the portfolio and an increase in the estimate of prepayments as of June 30, 2022 in comparison to management's estimate used to determine the allowance for loan losses as of March 31, 2022. Unfunded Private Education Loan Commitments As of June 30, 2022, Nelnet Bank has a liability of approximately $36,000 related to $3.0 million of unfunded private education loan commitments. The liability for unfunded loan commitments is included in "other liabilities" on the consolidated balance sheet. During the six months ended June 30, 2022, Nelnet Bank recognized provision for loan losses of approximately $24,000 related to unfunded loan commitments. Key Credit Quality Indicators Loan Status and Delinquencies Key credit quality indicators for the Company's federally insured, private education, consumer, and other loan portfolios are loan status, including delinquencies. The impact of changes in loan status is incorporated into the allowance for loan losses calculation. Delinquencies have the potential to adversely impact the Company’s earnings through increased servicing and collection costs and account charge-offs. The table below shows the Company’s loan status and delinquency amounts. As of June 30, 2022 As of December 31, 2021 As of June 30, 2021 Federally insured loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 763,957 4.9 % $ 829,624 4.9 % $ 955,227 5.0 % Loans in forbearance 1,246,882 8.1 1,118,667 6.5 2,079,368 11.0 Loans in repayment status: Loans current 11,551,817 86.1 % 12,847,685 84.9 % 13,995,297 88.0 % Loans delinquent 31-60 days 464,234 3.5 895,656 5.9 580,602 3.7 Loans delinquent 61-90 days 309,252 2.3 352,449 2.3 262,353 1.6 Loans delinquent 91-120 days 187,452 1.4 251,075 1.7 104,124 0.7 Loans delinquent 121-270 days 638,189 4.7 592,449 3.9 398,965 2.5 Loans delinquent 271 days or greater 267,828 2.0 203,442 1.3 562,928 3.5 Total loans in repayment 13,418,772 87.0 100.0 % 15,142,756 88.6 100.0 % 15,904,269 84.0 100.0 % Total federally insured loans 15,429,611 100.0 % 17,091,047 100.0 % 18,938,864 100.0 % Accrued interest receivable 775,337 784,716 830,973 Loan discount, net of unamortized premiums and deferred origination costs (26,674) (28,309) (24,129) Allowance for loan losses (92,593) (103,381) (120,802) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 16,085,681 $ 17,744,073 $ 19,624,906 Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 15,403 5.6 % $ 9,661 3.2 % $ 10,195 2.9 % Loans in forbearance 2,447 0.9 3,601 1.2 3,884 1.1 Loans in repayment status: Loans current 250,268 98.1 % 280,457 98.0 % 330,097 98.3 % Loans delinquent 31-60 days 1,980 0.8 2,403 0.8 3,962 1.2 Loans delinquent 61-90 days 782 0.3 976 0.3 818 0.2 Loans delinquent 91 days or greater 2,063 0.8 2,344 0.9 1,138 0.3 Total loans in repayment 255,093 93.5 100.0 % 286,180 95.6 100.0 % 336,015 96.0 100.0 % Total private education loans 272,943 100.0 % 299,442 100.0 % 350,094 100.0 % Accrued interest receivable 2,058 1,960 2,360 Loan premium, net of unamortized discount 94 (1,123) (1,547) Allowance for loan losses (15,253) (16,143) (19,403) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 259,842 $ 284,136 $ 331,504 As of June 30, 2022 As of December 31, 2021 As of June 30, 2021 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ 64 0.0 % $ 43 0.1 % $ 38 0.1 % Loans in repayment status: Loans current 150,812 98.9 % 49,697 97.0 % 41,039 96.1 % Loans delinquent 31-60 days 515 0.3 414 0.8 387 0.9 Loans delinquent 61-90 days 435 0.3 322 0.6 484 1.1 Loans delinquent 91 days or greater 757 0.5 825 1.6 819 1.9 Total loans in repayment 152,519 100.0 100.0 % 51,258 99.9 100.0 % 42,729 99.9 % 100.0 % Total consumer and other loans 152,583 100.0 % 51,301 100.0 % 42,767 100.0 % Accrued interest receivable 1,376 396 328 Loan discount, net of unamortized premiums (1,965) 913 377 Allowance for loan losses (10,576) (6,481) (4,702) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 141,418 $ 46,129 $ 38,770 Federally insured loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 283 0.4 % $ 330 0.4 % $ 103 0.1 % Loans in forbearance 1,029 1.3 1,057 1.2 1,026 1.1 Loans in repayment status: Loans current 74,883 98.4 % 85,599 98.8 % 95,402 99.3 % Loans delinquent 30-59 days 587 0.8 816 1.0 593 0.6 Loans delinquent 60-89 days 165 0.2 — — 43 0.1 Loans delinquent 90-119 days 245 0.3 — — — — Loans delinquent 120-270 days 236 0.3 209 0.2 — — Loans delinquent 271 days or greater — — — — — — Total loans in repayment 76,116 98.3 100.0 % 86,624 98.4 100.0 % 96,038 98.8 100.0 % Total federally insured loans 77,428 100.0 % 88,011 100.0 % 97,167 100.0 % Accrued interest receivable 1,381 1,216 1,179 Loan premium 23 26 29 Allowance for loan losses (258) (268) (245) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 78,574 $ 88,985 $ 98,130 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 1,160 0.3 % $ 150 0.1 % $ 82 0.1 % Loans in forbearance 1,236 0.4 460 0.3 133 0.1 Loans in repayment status: Loans current 343,148 99.8 % 169,157 99.9 % 93,189 100.0 % Loans delinquent 30-59 days 169 0.1 51 — — — Loans delinquent 60-89 days 412 0.1 — — — — Loans delinquent 90 days or greater — — 72 0.1 — — Total loans in repayment 343,729 99.3 100.0 % 169,280 99.6 100.0 % 93,189 99.8 100.0 % Total private education loans 346,125 100.0 % 169,890 100.0 % 93,404 100.0 % Accrued interest receivable 539 264 149 Deferred origination costs 5,909 2,560 1,374 Allowance for loan losses (1,744) (840) (567) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 350,829 $ 171,874 $ 94,360 (a) For the periods presented for Nelnet Bank, the delinquency bucket periods conform with the delinquency bucket periods reflected in Nelnet Bank's Call Reports filed with the Federal Deposit Insurance Corporation. FICO Scores - Nelnet Bank Private Education Loans An additional key credit quality indicator for Nelnet Bank private education loans is FICO scores at the time of origination. The following tables highlight the gross principal balance of Nelnet Bank's private education loan portfolio, by year of origination, stratified by FICO score at the time of origination. Loan balance as of June 30, 2022 Six months ended June 30, 2022 2021 2020 Total FICO at origination: Less than 705 $ 4,042 5,627 95 9,764 705 - 734 18,060 10,959 264 29,283 735 - 764 31,516 17,165 1,007 49,688 765 - 794 54,493 33,080 1,353 88,926 Greater than 794 85,571 76,274 6,619 168,464 $ 193,682 143,105 9,338 346,125 Loan balance as of December 31, 2021 2021 2020 Total FICO at origination: Less than 705 $ 6,481 100 6,581 705 - 734 11,697 276 11,973 735 - 764 18,611 1,072 19,683 765 - 794 36,274 1,467 37,741 Greater than 794 86,141 7,771 93,912 $ 159,204 10,686 169,890 Nonaccrual Status The Company does not place federally insured loans on nonaccrual status due to the government guaranty. The amortized cost of private education, consumer, and other loans on nonaccrual status, as well as the allowance for loan losses related to such loans, as of December 31, 2021 and June 30, 2022, was not material. Amortized Cost Basis by Origination Year The following table presents the amortized cost of the Company's private education, consumer, and other loans by loan status and delinquency amount as of June 30, 2022 based on year of origination. Effective July 1, 2010, no new loan originations can be made under the FFEL Program and all new federal loan originations must be made under the Federal Direct Loan Program. As such, all the Company’s federally insured loans were originated prior to July 1, 2010. Six months ended June 30, 2022 2021 2020 2019 2018 Prior years Total Private education loans - Non-Nelnet Bank: Loans in school/grace/deferment $ 1,601 7,311 1,784 3,093 — 1,614 15,403 Loans in forbearance — — 368 632 47 1,400 2,447 Loans in repayment status: Loans current 3,947 3,071 57,126 44,044 410 141,670 250,268 Loans delinquent 31-60 days — — 104 421 — 1,455 1,980 Loans delinquent 61-90 days — 20 52 — — 710 782 Loans delinquent 91 days or greater — 7 111 79 — 1,866 2,063 Total loans in repayment 3,947 3,098 57,393 44,544 410 145,701 255,093 Total private education loans $ 5,548 10,409 59,545 48,269 457 148,715 272,943 Accrued interest receivable 2,058 Loan premium, net of unamortized discount 94 Allowance for loan losses (15,253) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 259,842 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ 16 38 — — 10 — 64 Loans in repayment status: Loans current 101,890 40,772 1,865 3,118 3,130 37 150,812 Loans delinquent 31-60 days 163 219 26 60 44 3 515 Loans delinquent 61-90 days 151 194 14 46 30 — 435 Loans delinquent 91 days or greater 68 119 16 196 358 — 757 Total loans in repayment 102,272 41,304 1,921 3,420 3,562 40 152,519 Total consumer and other loans $ 102,288 41,342 1,921 3,420 3,572 40 152,583 Accrued interest receivable 1,376 Loan discount, net of unamortized premiums (1,965) Allowance for loan losses (10,576) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 141,418 Private education loans - Nelnet Bank (a): Loans in school/grace/deferment $ 863 297 — — — — 1,160 Loans in forbearance 665 440 131 — — — 1,236 Loans in repayment status: Loans current 192,101 141,840 9,207 — — — 343,148 Loans delinquent 30-59 days — 169 — — — — 169 Loans delinquent 60-89 days 53 359 — — — — 412 Loans delinquent 90 days or greater — — — — — — — Total loans in repayment 192,154 142,368 9,207 — — — 343,729 Total private education loans $ 193,682 143,105 9,338 — — — 346,125 Accrued interest receivable 539 Deferred origination costs 5,909 Allowance for loan losses (1,744) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 350,829 (a) For the periods presented for Nelnet Bank, the delinquency bucket periods conform with the delinquency bucket periods reflected in Nelnet Bank's Call Reports filed with the Federal Deposit Insurance Corporation. |