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, 2024 December 31, 2023 Non-Nelnet Bank: Federally insured loans: Stafford and other $ 2,308,561 2,936,174 Consolidation 7,175,172 8,750,033 Total 9,483,733 11,686,207 Private education loans 247,437 277,320 Consumer and other loans 179,447 85,935 Non-Nelnet Bank loans 9,910,617 12,049,462 Nelnet Bank: Private education loans 354,412 360,520 Consumer and other loans 187,939 72,352 Nelnet Bank loans 542,351 432,872 Accrued interest receivable 619,472 764,385 Loan discount and deferred lender fees, net of unamortized loan premiums and deferred origination costs (36,157) (33,872) Allowance for loan losses: Non-Nelnet Bank: Federally insured loans (54,180) (68,453) Private education loans (13,065) (15,750) Consumer and other loans (14,135) (11,742) Non-Nelnet Bank allowance for loan losses (81,380) (95,945) Nelnet Bank: Private education loans (3,559) (3,347) Consumer and other loans (11,825) (5,351) Nelnet Bank allowance for loan losses (15,384) (8,698) $ 10,939,519 13,108,204 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, 2024 December 31, 2023 Non-Nelnet Bank: Federally insured loans (a) 0.57 % 0.59 % Private education loans 5.28 % 5.68 % Consumer and other loans (b) 7.88 % 13.66 % Nelnet Bank: Private education loans 1.00 % 0.93 % Consumer and other loans 6.29 % 7.40 % (a) As of June 30, 2024 and December 31, 2023, the allowance for loan losses as a percent of the risk sharing component of federally insured student loans not covered by the federal guaranty was 20.9% and 21.8%, respectively. (b) Decrease as of June 30, 2024 compared with December 31, 2023 is due to the change in the mix of loans outstanding at the end of each period reported. Loan Sales During the three months ended June 30, 2024 and 2023, the Company sold $133.8 million and $158.3 million, respectively, of consumer loans, and recognized losses from such sales of $1.4 million and $5.5 million, respectively. During the six months ended June 30, 2024 and 2023, the Company sold $333.9 million and $420.2 million, respectively, of FFELP and consumer loans, and recognized losses from such sales of $1.6 million and $15.8 million, respectively. For certain of these 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 and asset-backed investment securities that are included in "investments and notes receivable" on the Company's consolidated balance sheets. 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 (a) Charge-offs Recoveries Balance at end of period Three months ended June 30, 2024 Non-Nelnet Bank: Federally insured loans $ 61,723 (1,970) (5,573) — 54,180 Private education loans 14,736 — (1,827) 156 13,065 Consumer and other loans 18,761 (2,255) (2,634) 263 14,135 Nelnet Bank: Private education loans 3,660 255 (460) 104 3,559 Consumer and other loans 7,128 7,519 (2,837) 15 11,825 $ 106,008 3,549 (13,331) 538 96,764 Three months ended June 30, 2023 Non-Nelnet Bank: Federally insured loans $ 79,331 — (5,270) — 74,061 Private education loans 15,175 — (1,069) 216 14,322 Consumer and other loans 35,317 (12,873) (2,880) 441 20,005 Nelnet Bank: Federally insured loans 160 (4) (2) — 154 Private education loans 2,894 517 (506) — 2,905 Consumer and other loans 1,827 989 — — 2,816 $ 134,704 (11,371) (9,727) 657 114,263 Six months ended June 30, 2024 Non-Nelnet Bank: Federally insured loans $ 68,453 (3,840) (10,433) — 54,180 Private education loans 15,750 (265) (2,840) 420 13,065 Consumer and other loans 11,742 6,335 (4,586) 644 14,135 Nelnet Bank: Private education loans 3,347 1,012 (906) 106 3,559 Consumer and other loans 5,351 11,236 (4,804) 42 11,825 $ 104,643 14,478 (23,569) 1,212 96,764 Six months ended June 30, 2023 Non-Nelnet Bank: Federally insured loans $ 83,593 2,411 (11,943) — 74,061 Private education loans 15,411 240 (1,709) 380 14,322 Consumer and other loans 30,263 (5,770) (5,149) 661 20,005 Nelnet Bank: Federally insured loans 170 (12) (4) — 154 Private education loans 2,390 1,129 (614) — 2,905 Consumer and other loans — 2,816 — — 2,816 $ 131,827 814 (19,419) 1,041 114,263 (a) The following table presents the reduction to provision for loan losses as a result of the loan sales described under "Loan Sales" above. Provision for current period Loan sale reduction to provision Provision Three months ended June 30, 2024 Non-Nelnet Bank Consumer and other loans $ 10,340 (12,595) (2,255) Three months ended June 30, 2023 Non-Nelnet Bank Consumer and other loans $ 8,098 (20,971) (12,873) Six months ended June 30, 2024 Non-Nelnet Bank Consumer and other loans $ 19,030 (12,695) 6,335 Six months ended June 30, 2023 Non-Nelnet Bank Consumer and other loans $ 37,307 (43,077) (5,770) The following table summarizes annualized net charge-offs as a percentage of average loans for each of the Company's loan portfolios. Three months ended June 30, Six months ended June 30, 2024 2023 2024 2023 Non-Nelnet Bank: Federally insured loans 0.22 % 0.16 % 0.19 % 0.18 % Private education loans 2.64 % 1.45 % 1.85 % 1.11 % Consumer and other loans 4.62 % 4.07 % 4.98 % 3.22 % Nelnet Bank: Federally insured loans — 0.01 % — 0.01 % Private education loans 0.40 % 0.57 % 0.44 % 0.35 % Consumer and other loans 7.44 % — 7.66 % — The primary items impacting provision for loan losses during the periods presented above were the establishment of an initial allowance for consumer and other loans originated and acquired and the reversal of provision for consumer and other loans sold. The Company recorded a negative provision for loan losses for its federally insured loan portfolio in 2024 due to the amortization of this portfolio and an increase in prepayment assumptions. Unfunded Loan Commitments As of June 30, 2024 and December 31, 2023, Nelnet Bank had a liability of approximately $119,000 and $158,000, respectively, related to $11.5 million and $12.3 million, respectively, of unfunded private education, consumer, and other loan commitments. When a new loan commitment is made, the Company records an allowance that is included in "other liabilities" on the consolidated balance sheet by recording a provision for loan losses. When the loan is funded, the Company transfers the liability to the allowance for loan losses. Below is a reconciliation of the provision for loan losses reported in the consolidated statements of income. Three months ended Six months ended June 30, June 30, 2024 2023 2024 2023 Provision for loan losses from allowance activity table above $ 3,549 (11,371) 14,478 814 Provision (negative provision) for unfunded loan commitments 62 (9) (38) (23) Provision (negative provision) for loan losses reported in consolidated statements of income $ 3,611 (11,380) 14,440 791 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 following table presents the Company’s loan status and delinquency amounts. As of June 30, 2024 As of December 31, 2023 As of June 30, 2023 Federally insured loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 440,891 4.6 % $ 522,304 4.5 % $ 612,357 4.8 % Loans in forbearance 702,539 7.4 979,588 8.4 930,629 7.3 Loans in repayment status: Loans current 7,012,655 84.1 % 8,416,624 82.6 % 9,609,634 85.2 % Loans delinquent 31-60 days 339,262 4.1 377,108 3.7 496,953 4.4 Loans delinquent 61-90 days 234,746 2.8 254,553 2.5 360,728 3.2 Loans delinquent 91-120 days 151,447 1.8 187,145 1.9 157,685 1.4 Loans delinquent 121-270 days 377,660 4.5 685,829 6.7 457,100 4.1 Loans delinquent 271 days or greater 224,533 2.7 263,056 2.6 194,656 1.7 Total loans in repayment 8,340,303 88.0 100.0 % 10,184,315 87.1 100.0 % 11,276,756 87.9 100.0 % Total federally insured loans 9,483,733 100.0 % 11,686,207 100.0 % 12,819,742 100.0 % Accrued interest receivable 612,374 757,713 810,489 Loan discount, net of unamortized premiums and deferred origination costs (24,222) (28,963) (33,764) Allowance for loan losses (54,180) (68,453) (74,061) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 10,017,705 $ 12,346,504 $ 13,522,406 Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 7,906 3.2 % $ 9,475 3.4 % $ 10,440 4.6 % Loans in forbearance 2,248 0.9 2,529 0.9 1,874 0.8 Loans in repayment status: Loans current 230,512 97.1 % 257,639 97.1 % 212,522 97.6 % Loans delinquent 31-60 days 2,814 1.2 3,395 1.3 1,643 0.7 Loans delinquent 61-90 days 1,395 0.6 1,855 0.7 1,253 0.6 Loans delinquent 91 days or greater 2,562 1.1 2,427 0.9 2,324 1.1 Total loans in repayment 237,283 95.9 100.0 % 265,316 95.7 100.0 % 217,742 94.6 100.0 % Total private education loans 247,437 100.0 % 277,320 100.0 % 230,056 100.0 % Accrued interest receivable 2,407 2,653 2,196 Loan discount, net of unamortized premiums (7,194) (8,037) 183 Allowance for loan losses (13,065) (15,750) (14,322) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 229,585 $ 256,186 $ 218,113 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ 122 0.1 % $ 146 0.2 % $ 102 0.1 % Loans in repayment status: Loans current 174,295 97.2 % 81,195 94.6 % 181,864 96.1 % Loans delinquent 31-60 days 2,100 1.2 2,035 2.4 2,794 1.5 Loans delinquent 61-90 days 1,857 1.0 1,189 1.4 2,533 1.3 Loans delinquent 91 days or greater 1,073 0.6 1,370 1.6 2,034 1.1 Total loans in repayment 179,325 99.9 100.0 % 85,789 99.8 100.0 % 189,225 99.9 100.0 % Total consumer and other loans 179,447 100.0 % 85,935 100.0 % 189,327 100.0 % Accrued interest receivable 763 861 2,246 Loan discount and deferred lender fees, net of unamortized premiums (9,205) (2,474) 750 Allowance for loan losses (14,135) (11,742) (20,005) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 156,870 $ 72,580 $ 172,318 As of June 30, 2024 As of December 31, 2023 As of June 30, 2023 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 41,394 11.7 % $ 25,957 7.2 % $ 16,996 4.8 % Loans in forbearance 1,985 0.6 1,285 0.4 1,797 0.5 Loans in repayment status: Loans current 308,591 99.2 % 331,580 99.4 % 332,205 99.6 % Loans delinquent 30-59 days 934 0.3 839 0.3 691 0.2 Loans delinquent 60-89 days 444 0.2 253 0.1 241 0.1 Loans delinquent 90 days or greater 1,064 0.3 606 0.2 389 0.1 Total loans in repayment 311,033 87.7 100.0 % 333,278 92.4 100.0 % 333,526 94.7 100.0 % Total private education loans 354,412 100.0 % 360,520 100.0 % 352,319 100.0 % Accrued interest receivable 2,709 2,023 1,591 Deferred origination costs, net of unaccreted discount 5,501 5,608 5,366 Allowance for loan losses (3,559) (3,347) (2,905) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 359,063 $ 364,804 $ 356,371 Consumer and other loans - Nelnet Bank (a): Loans in deferment $ 1,414 0.8 % $ 103 0.1 % $ 6 0.0 % Loans in repayment status: Loans current 181,558 97.3 % 69,584 96.3 % 30,120 98.2 % Loans delinquent 30-59 days 1,516 0.8 1,075 1.5 277 0.9 Loans delinquent 60-89 days 1,814 1.0 941 1.3 205 0.7 Loans delinquent 90 days or greater 1,637 0.9 649 0.9 60 0.2 Total loans in repayment 186,525 99.2 100.0 % 72,249 99.9 100.0 % 30,662 100.0 100.0 % Total consumer and other loans 187,939 100.0 % 72,352 100.0 % 30,668 100.0 % Accrued interest receivable 1,219 575 214 Loan discount, net of unamortized premiums (1,037) (6) — Allowance for loan losses (11,825) (5,351) (2,816) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 176,296 $ 67,570 $ 28,066 (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 An additional key credit quality indicator for Nelnet Bank private education and consumer loans is FICO scores at the time of origination. The following tables highlight the gross principal balance of Nelnet Bank's portfolios, by year of origination, stratified by FICO score at the time of origination. Nelnet Bank Private Education Loans Loan balance as of June 30, 2024 Six months ended June 30, 2024 2023 2022 2021 2020 Total FICO at origination: Less than 705 $ 451 3,957 5,200 4,413 374 14,395 705 - 734 950 9,658 20,984 8,167 513 40,272 735 - 764 1,149 9,307 31,511 13,673 1,318 56,958 765 - 794 860 6,543 49,268 25,720 1,286 83,677 Greater than 794 1,760 17,464 72,638 53,755 4,801 150,418 No FICO score available or required (a) 2,610 6,082 — — — 8,692 $ 7,780 53,011 179,601 105,728 8,292 354,412 Loan balance as of December 31, 2023 2023 2022 2021 2020 Total FICO at origination: Less than 705 $ 3,840 5,495 4,647 386 14,368 705 - 734 9,534 21,961 8,805 525 40,825 735 - 764 8,648 32,969 14,910 1,358 57,885 765 - 794 5,776 52,045 27,221 1,374 86,416 Greater than 794 15,057 77,996 58,695 5,226 156,974 No FICO score available or required (a) 4,052 — — — 4,052 $ 46,907 190,466 114,278 8,869 360,520 Nelnet Bank Consumer and Other Loans Loan balance as of June 30, 2024 Six months ended June 30, 2024 2023 2022 2021 2020 Prior years Total FICO at origination: Less than 720 $ 13,041 17,016 — 1,360 1,625 1,800 34,842 720 - 769 41,116 30,354 25 6,888 5,793 3,464 87,640 Greater than 769 35,957 19,243 106 4,899 2,262 1,062 63,529 No FICO score available or required (a) 1,153 440 281 54 — — 1,928 $ 91,267 67,053 412 13,201 9,680 6,326 187,939 Loan balance as of December 31, 2023 2023 2022 2021 2020 Prior years Total FICO at origination: Less than 720 $ 21,412 — — — — 21,412 720 - 769 33,571 51 — — — 33,622 Greater than 769 16,484 109 — — — 16,593 No FICO score available or required (a) 386 284 55 — — 725 $ 71,853 444 55 — — 72,352 (a) Loans with no FICO score available or required refers to loans issued to borrowers for which the Company cannot obtain a FICO score or are not required to under a special purpose credit program. Management proactively assesses the risk and size of this loan category and, when necessary, takes actions to mitigate the credit risk. 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 June 30, 2024 and December 31, 2023, 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, 2024 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, 2024 2023 2022 2021 2020 Prior years Total Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ — — 657 3,325 713 3,211 7,906 Loans in forbearance — — 356 140 429 1,323 2,248 Loans in repayment status: Loans current — 207 4,053 5,141 42,508 178,603 230,512 Loans delinquent 31-60 days — — 13 45 380 2,376 2,814 Loans delinquent 61-90 days — — 7 8 167 1,213 1,395 Loans delinquent 91 days or greater — — — 7 115 2,440 2,562 Total loans in repayment — 207 4,073 5,201 43,170 184,632 237,283 Total private education loans $ — 207 5,086 8,666 44,312 189,166 247,437 Accrued interest receivable 2,407 Loan discount, net of unamortized premiums (7,194) Allowance for loan losses (13,065) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 229,585 Gross charge-offs - six months ended June 30, 2024 $ — — — 76 36 2,728 2,840 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ — 122 — — — — 122 Loans in repayment status: Loans current 131,766 37,985 3,624 526 283 111 174,295 Loans delinquent 31-60 days 160 1,394 433 103 7 3 2,100 Loans delinquent 61-90 days 42 1,158 649 8 — — 1,857 Loans delinquent 91 days or greater 14 852 176 14 17 — 1,073 Total loans in repayment 131,982 41,389 4,882 651 307 114 179,325 Total consumer and other loans $ 131,982 41,511 4,882 651 307 114 179,447 Accrued interest receivable 763 Loan discount and deferred lender fees, net of unamortized premiums (9,205) Allowance for loan losses (14,135) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 156,870 Gross charge-offs - six months ended June 30, 2024 $ — 2,611 1,678 213 23 61 4,586 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 5,107 25,688 8,993 674 932 — 41,394 Loans in forbearance 24 149 1,274 430 108 — 1,985 Loans in repayment status: Loans current 2,629 26,518 168,736 103,612 7,096 — 308,591 Loans delinquent 30-59 days 17 292 96 420 109 — 934 Loans delinquent 60-89 days 3 159 217 65 — — 444 Loans delinquent 90 days or greater — 205 285 527 47 — 1,064 Total loans in repayment 2,649 27,174 169,334 104,624 7,252 — 311,033 Total private education loans $ 7,780 53,011 179,601 105,728 8,292 — 354,412 Accrued interest receivable 2,709 Deferred origination costs, net of unaccreted discount 5,501 Allowance for loan losses (3,559) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 359,063 Gross charge-offs - six months ended June 30, 2024 $ — 324 348 234 — — 906 Six months ended June 30, 2024 2023 2022 2021 2020 Prior years Total Consumer and other loans - Nelnet Bank (a): Loans in deferment $ 1,308 106 — — — — 1,414 Loans in repayment status: Loans current 89,467 62,838 412 12,980 9,656 6,205 181,558 Loans delinquent 30-59 days 146 1,247 — 57 6 60 1,516 Loans delinquent 60-89 days 223 1,459 — 92 — 40 1,814 Loans delinquent 90 days or greater 123 1,403 — 72 18 21 1,637 Total loans in repayment 89,959 66,947 412 13,201 9,680 6,326 186,525 Total consumer and other loans $ 91,267 67,053 412 13,201 9,680 6,326 187,939 Accrued interest receivable 1,219 Loan discount, net of unamortized premiums (1,037) Allowance for loan losses (11,825) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 176,296 Gross charge-offs - six months ended June 30, 2024 $ 73 4,724 — — — 7 4,804 (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. |