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 December 31, 2022 December 31, 2021 Non-Nelnet Bank: Federally insured loans: Stafford and other $ 3,389,178 3,904,000 Consolidation 10,177,295 13,187,047 Total 13,566,473 17,091,047 Private education loans 252,383 299,442 Consumer and other loans 350,915 51,301 Non-Nelnet Bank loans 14,169,771 17,441,790 Nelnet Bank: Federally insured loans 65,913 88,011 Private education loans 353,882 169,890 Nelnet Bank loans 419,795 257,901 Accrued interest receivable 816,864 788,552 Loan discount, net of unamortized loan premiums and deferred origination costs (30,714) (25,933) Allowance for loan losses: Non-Nelnet Bank: Federally insured loans (83,593) (103,381) Private education loans (15,411) (16,143) Consumer and other loans (30,263) (6,481) Non-Nelnet Bank allowance for loan losses (129,267) (126,005) Nelnet Bank: Federally insured loans (170) (268) Private education loans (2,390) (840) Nelnet Bank allowance for loan losses (2,560) (1,108) $ 15,243,889 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 December 31, 2022 December 31, 2021 Non-Nelnet Bank: Federally insured loans (a) 0.62 % 0.60 % Private education loans 6.11 % 5.39 % Consumer and other loans (b) 8.62 % 12.63 % Nelnet Bank: Federally insured loans (a) 0.26 % 0.30 % Private education loans 0.68 % 0.49 % (a) As of December 31, 2022 and 2021, the allowance for loan losses as a percent of the risk sharing component of federally insured loans not covered by the federal guaranty for non-Nelnet Bank was 22.4% and 22.2%, respectively, and for Nelnet Bank was 10.3% and 12.1%, respectively. (b) During 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 December 31, 2022 compared with December 31, 2021. Loan Sales The Company has sold portfolios of loans to unrelated third parties who securitized such loans. As partial consideration received for the loans sold, the Company received residual interest in the loan securitizations that are included in "investments and notes receivable" on the Company's consolidated balance sheets. The following table provides a summary of the loans sold and gains/losses recognized by the Company during 2022, 2021, and 2020. Loans sold Gain (loss) Loan type Residual interest received in securitization 2022: January 26 $ 18,125 2,989 Consumer 6.6 % June 30 114 — Home equity — July 7 28,915 2,627 Consumer 7.6 October 27 28,498 2,901 Consumer 7.9 November 29 91,298 (5,614) Home equity 54.8 (a) $ 166,950 2,903 2021: May 14 $ 77,417 15,271 Consumer 24.5 % August 10 5,280 195 Private — September 29 18,390 3,249 Consumer 6.9 December 28 20 — Federally insured — $ 101,107 18,715 2020: January 30 $ 124,249 18,206 Consumer 31.4 % July 29 60,779 14,817 Consumer 25.4 $ 185,028 33,023 (a) In addition to receiving a residual interest in the securitization, the Company also received $13.8 million of asset-backed securities issued as part of the transaction. These debt securities are classified as held-to-maturity and 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 Impact of Topic 326 adoption 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 Year ended December 31, 2022 Non-Nelnet Bank: Federally insured loans $ 103,381 — 3,731 (24,181) — 662 — 83,593 Private education loans 16,143 — 2,487 (3,879) 656 — 4 15,411 Consumer and other loans 6,481 — 38,383 (3,725) 592 — (11,468) 30,263 Nelnet Bank: Federally insured loans 268 — (93) (5) — — — 170 Private education loans 840 — 1,860 (306) — — (4) 2,390 $ 127,113 — 46,368 (32,096) 1,248 662 (11,468) 131,827 Year ended December 31, 2021 Non-Nelnet Bank: Federally insured loans $ 128,590 — (7,343) (21,139) — 3,273 — 103,381 Private education loans 19,529 — (1,333) (2,476) 721 — (298) 16,143 Consumer and other loans 27,256 — (4,544) (5,123) 824 — (11,932) 6,481 Nelnet Bank: Federally insured loans — — 268 — — — — 268 Private education loans 323 — 526 (4) — — (5) 840 $ 175,698 — (12,426) (28,742) 1,545 3,273 (12,235) 127,113 Year ended December 31, 2020 Non-Nelnet Bank: Federally insured loans $ 36,763 72,291 18,691 (14,955) — 15,800 — 128,590 Private education loans 9,597 4,797 6,156 (1,652) 631 — — 19,529 Consumer and other loans 15,554 13,926 38,183 (12,115) 1,132 — (29,424) 27,256 Nelnet Bank: Private education loans — — 330 (7) — — — 323 $ 61,914 91,014 63,360 (28,729) 1,763 15,800 (29,424) 175,698 (a) During the years ended December 31, 2022, 2021, and 2020 the Company acquired $12.0 million (par value), $224.1 million (par value), and $835.0 million (par value), respectively, of federally insured rehabilitation loans that met the definition of PCD loans when they were purchased by the Company. The following table summarizes net charge-offs as a percentage of average loans for each of the Company's loan portfolios. Year ended December 31, 2022 2021 2020 Non-Nelnet Bank: Federally insured loans 0.15 % 0.11 % 0.08 % Private education loans 1.18 % 0.55 % 0.36 % Consumer and other loans 2.05 % 6.21 % 8.66 % Nelnet Bank: (a) Federally insured loans 0.01 % 0.00 % — Private education loans 0.10 % 0.00 % 0.14 % (a) The charge-offs as a percentage of average loans for Nelnet Bank in 2020 is for the period from November 2, 2020 (Nelnet Bank’s inception) through December 31, 2020. Beginning in March 2020, the coronavirus disease 2019 (“COVID-19”) pandemic caused significant disruptions in the U.S. and world economies. Apart from the impact of the adoption of Topic 326 effective January 1, 2020, the Company’s allowance for loan losses increased in 2020 primarily as a result of the COVID-19 pandemic and its effects on economic conditions. During the year ended December 31, 2021, the Company recorded a negative provision for loan losses due to (i) management's estimate of certain improved economic conditions as of December 31, 2021 in comparison to management's estimate of economic conditions used to determine the allowance for loan losses as of December 31, 2020; (ii) an increase in the constant prepayment rate on FFELP consolidation loans; and (iii) the amortization of the federally insured loan portfolio. These amounts were partially offset by the establishment of an initial allowance for loans originated and acquired during the period. During the year ended December 31, 2022, the Company recorded a provision for loan losses due to (i) management's estimate of declining economic conditions as of December 31, 2022 in comparison to management's estimate of economic conditions used to determine the allowance for loan losses as of December 31, 2021; and (ii) the establishment of an initial allowance for loans originated and acquired during the period. These amounts were partially offset by the amortization of the federally insured loan portfolio and an increase in expected prepayments as a result of continued initiatives offered and proposed by the Department for FFELP borrowers to consolidate their loans into Federal Direct Loan Program loans with the Department. Unfunded Private Education Loan Commitments As of December 31, 2022, Nelnet Bank has a liability of approximately $84,000 related to $5.0 million of unfunded private education loan commitments. The liability for unfunded loan commitments is included in "other liabilities" on the consolidated balance sheets. During the year ended December 31, 2022, Nelnet Bank recognized provision for loan losses of approximately $73,000 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 December 31, 2022 2021 2020 Federally insured loans - Non-Nelnet Bank: Loans in-school/grace/deferment (a) $ 637,919 4.7 % $ 829,624 4.9 % $ 1,036,028 5.4 % Loans in forbearance (b) 1,103,181 8.1 1,118,667 6.5 1,973,175 10.3 Loans in repayment status: Loans current 10,173,859 86.0 % 12,847,685 84.9 % 13,683,054 84.9 % Loans delinquent 31-60 days (c) 415,305 3.5 895,656 5.9 633,411 3.9 Loans delinquent 61-90 days (c) 253,565 2.2 352,449 2.3 307,936 1.9 Loans delinquent 91-120 days (c) 180,029 1.5 251,075 1.7 800,257 5.0 Loans delinquent 121-270 days (c) 534,410 4.5 592,449 3.9 674,975 4.2 Loans delinquent 271 days or greater (c)(d) 268,205 2.3 203,442 1.3 20,337 0.1 Total loans in repayment 11,825,373 87.2 100.0 % 15,142,756 88.6 100.0 % 16,119,970 84.3 100.0 % Total federally insured loans 13,566,473 100.0 % 17,091,047 100.0 % 19,129,173 100.0 % Accrued interest receivable 808,150 784,716 791,453 Loan discount, net of unamortized premiums and deferred origination costs (35,468) (28,309) (14,505) Allowance for loan losses (83,593) (103,381) (128,590) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 14,255,562 $ 17,744,073 $ 19,777,531 As of December 31, 2022 2021 2020 Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment (a) $ 12,756 5.1 % $ 9,661 3.2 % $ 5,049 1.6 % Loans in forbearance (b) 2,017 0.8 3,601 1.2 2,359 0.7 Loans in repayment status: Loans current 232,539 97.9 % 280,457 98.0 % 310,036 99.0 % Loans delinquent 31-60 days (c) 2,410 1.0 2,403 0.8 1,099 0.4 Loans delinquent 61-90 days (c) 767 0.3 976 0.3 675 0.2 Loans delinquent 91 days or greater (c) 1,894 0.8 2,344 0.9 1,371 0.4 Total loans in repayment 237,610 94.1 100.0 % 286,180 95.6 100.0 % 313,181 97.7 100.0 % Total private education loans 252,383 100.0 % 299,442 100.0 % 320,589 100.0 % Accrued interest receivable 2,146 1,960 2,131 Loan discount, net of unamortized premiums (38) (1,123) 2,691 Allowance for loan losses (15,411) (16,143) (19,529) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 239,080 $ 284,136 $ 305,882 Consumer and other loans - Non-Nelnet Bank: Loans in deferment (a) $ 109 0.0 % $ 43 0.1 % $ 829 0.8 % Loans in repayment status: Loans current 346,812 98.9 % 49,697 97.0 % 105,650 97.4 % Loans delinquent 31-60 days (c) 1,906 0.5 414 0.8 954 0.9 Loans delinquent 61-90 days (c) 764 0.2 322 0.6 804 0.7 Loans delinquent 91 days or greater (c) 1,324 0.4 825 1.6 1,109 1.0 Total loans in repayment 350,806 100.0 100.0 % 51,258 99.9 100.0 % 108,517 99.2 100.0 % Total consumer and other loans 350,915 100.0 % 51,301 100.0 % 109,346 100.0 % Accrued interest receivable 3,658 396 1,001 Loan discount, net of unamortized premiums (588) 913 1,640 Allowance for loan losses (30,263) (6,481) (27,256) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 323,722 $ 46,129 $ 84,731 Federally insured loans - Nelnet Bank (e): Loans in-school/grace/deferment (a) $ 241 0.4 % $ 330 0.4 % Loans in forbearance (b) 981 1.5 1,057 1.2 Loans in repayment status: Loans current 63,225 97.8 % 85,599 98.8 % Loans delinquent 30-59 days (c) 436 0.7 816 1.0 Loans delinquent 60-89 days (c) 466 0.7 — — Loans delinquent 90-119 days (c) 222 0.3 — — Loans delinquent 120-270 days (c) 183 0.3 209 0.2 Loans delinquent 271 days or greater (c) 159 0.2 — — Total loans in repayment 64,691 98.1 100.0 % 86,624 98.4 100.0 % Total federally insured loans 65,913 100.0 % 88,011 100.0 % Accrued interest receivable 1,758 1,216 Loan premium 20 26 Allowance for loan losses (170) (268) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 67,521 $ 88,985 As of December 31, 2022 2021 2020 Private education loans - Nelnet Bank (e): Loans in-school/grace/deferment (a) $ 11,580 3.3 % $ 150 0.1 % $ — — % Loans in forbearance (b) 864 0.2 460 0.3 29 0.2 Loans in repayment status: Loans current 340,830 99.8 % 169,157 99.9 % 17,514 100.0 % Loans delinquent 30-59 days (c) 167 0.1 51 0.0 — — Loans delinquent 60-89 days (c) 32 0.0 — — — — Loans delinquent 90 days or greater (c) 409 0.1 72 0.1 — — Total loans in repayment 341,438 96.5 100.0 % 169,280 99.6 100.0 % 17,514 99.8 100.0 % Total private education loans 353,882 100.0 % 169,890 100.0 % 17,543 100.0 % Accrued interest receivable 1,152 264 26 Deferred origination costs, net of unaccreted discount 5,360 2,560 266 Allowance for loan losses (2,390) (840) (323) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 358,004 $ 171,874 $ 17,512 (a) Loans for borrowers who still may be attending school or engaging 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 for law students. (b) Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, according to a schedule approved by the servicer consistent with the established loan program servicing procedures and policies. (c) The period of delinquency is based on the number of days scheduled payments are contractually past due and relate to repayment loans, that is, receivables not charged off, and not in school, grace, deferment, or forbearance. (d) A portion of loans included in loans delinquent 271 days or greater includes loans in claim status, which are loans that have gone into default and have been submitted to the guaranty agency. (e) 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 December 31, 2022 2022 2021 2020 Total FICO at origination: Less than 705 $ 5,898 5,389 348 11,635 705 - 734 23,392 10,543 542 34,477 735 - 764 35,456 16,686 1,473 53,615 765 - 794 57,141 31,035 1,622 89,798 Greater than 794 87,959 70,135 6,263 164,357 $ 209,846 133,788 10,248 353,882 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, 2022, 2021, and 2020 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 December 31, 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. 2022 2021 2020 2019 2018 Prior years Total Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 1,870 6,073 1,324 2,000 101 1,388 12,756 Loans in forbearance — 58 438 692 177 652 2,017 Loans in repayment status: Loans current 4,098 3,915 53,415 42,062 157 128,892 232,539 Loans delinquent 31-60 days 7 25 239 489 — 1,650 2,410 Loans delinquent 61-90 days — — — 114 — 653 767 Loans delinquent 91 days or greater — — 60 — — 1,834 1,894 Total loans in repayment 4,105 3,940 53,714 42,665 157 133,029 237,610 Total private education loans $ 5,975 10,071 55,476 45,357 435 135,069 252,383 Accrued interest receivable 2,146 Loan discount, net of unamortized premiums (38) Allowance for loan losses (15,411) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 239,080 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ 46 52 — 11 — — 109 Loans in repayment status: Loans current 331,933 10,858 678 1,822 1,518 3 346,812 Loans delinquent 31-60 days 1,317 508 40 25 16 — 1,906 Loans delinquent 61-90 days 627 49 55 22 11 — 764 Loans delinquent 91 days or greater 419 337 6 192 370 — 1,324 Total loans in repayment 334,296 11,752 779 2,061 1,915 3 350,806 Total consumer and other loans $ 334,342 11,804 779 2,072 1,915 3 350,915 Accrued interest receivable 3,658 Loan discount, net of unamortized premiums (588) Allowance for loan losses (30,263) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 323,722 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 9,315 1,210 1,055 — — — 11,580 Loans in forbearance 747 117 — — — — 864 Loans in repayment status: Loans current 199,650 132,009 9,171 — — — 340,830 Loans delinquent 30-59 days 32 113 22 — — — 167 Loans delinquent 60-89 days 32 — — — — — 32 Loans delinquent 90 days or greater 70 339 — — — — 409 Total loans in repayment 199,784 132,461 9,193 — — — 341,438 Total private education loans $ 209,846 133,788 10,248 — — — 353,882 Accrued interest receivable 1,152 Deferred origination costs, net of unaccreted discount 5,360 Allowance for loan losses (2,390) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 358,004 (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. |