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 September 30, 2024 December 31, 2023 Non-Nelnet Bank: Federally insured loans: Stafford and other $ 2,202,590 2,936,174 Consolidation 6,868,152 8,750,033 Total 9,070,742 11,686,207 Private education loans 234,295 277,320 Consumer and other loans 244,552 85,935 Non-Nelnet Bank loans 9,549,589 12,049,462 Nelnet Bank: Private education loans 352,654 360,520 Consumer and other loans 207,218 72,352 Nelnet Bank loans 559,872 432,872 Accrued interest receivable 600,097 764,385 Loan discount and deferred lender fees, net of unamortized loan premiums and deferred origination costs (34,535) (33,872) Allowance for loan losses: Non-Nelnet Bank: Federally insured loans (50,834) (68,453) Private education loans (11,744) (15,750) Consumer and other loans (22,380) (11,742) Non-Nelnet Bank allowance for loan losses (84,958) (95,945) Nelnet Bank: Private education loans (3,670) (3,347) Consumer and other loans (13,514) (5,351) Nelnet Bank allowance for loan losses (17,184) (8,698) $ 10,572,881 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 September 30, 2024 December 31, 2023 Non-Nelnet Bank: Federally insured loans (a) 0.56 % 0.59 % Private education loans 5.01 % 5.68 % Consumer and other loans (b) 9.15 % 13.66 % Nelnet Bank: Private education loans 1.04 % 0.93 % Consumer and other loans (b) 6.52 % 7.40 % (a) As of September 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 20.7% and 21.8%, respectively. (b) Decrease as of September 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 September 30, 2024 and 2023, the Company sold $1.1 million and $61.8 million, respectively, of consumer loans, and recognized losses from such sales of $0.1 million and $1.0 million, respectively. During the nine months ended September 30, 2024 and 2023, the Company sold $335.0 million and $482.0 million, respectively, of FFELP and consumer loans, and recognized losses from such sales of $1.7 million and $16.8 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 September 30, 2024 Non-Nelnet Bank: Federally insured loans $ 54,180 1,247 (4,593) — 50,834 Private education loans 13,065 (126) (1,414) 219 11,744 Consumer and other loans 14,135 10,847 (2,981) 379 22,380 Nelnet Bank: Private education loans 3,559 565 (892) 438 3,670 Consumer and other loans 11,825 5,326 (3,830) 193 13,514 $ 96,764 17,859 (13,710) 1,229 102,142 Three months ended September 30, 2023 Non-Nelnet Bank: Federally insured loans $ 74,061 1,641 (3,659) — 72,043 Private education loans 14,322 3,009 (571) 184 16,944 Consumer and other loans 20,005 (2,302) (4,115) 434 14,022 Nelnet Bank: Federally insured loans 154 (2) (4) — 148 Private education loans 2,905 220 (42) — 3,083 Consumer and other loans 2,816 1,554 (517) — 3,853 $ 114,263 4,120 (8,908) 618 110,093 Nine months ended September 30, 2024 Non-Nelnet Bank: Federally insured loans $ 68,453 (2,593) (15,026) — 50,834 Private education loans 15,750 (392) (4,254) 640 11,744 Consumer and other loans 11,742 17,184 (7,567) 1,021 22,380 Nelnet Bank: Private education loans 3,347 1,576 (1,796) 543 3,670 Consumer and other loans 5,351 16,563 (8,635) 235 13,514 $ 104,643 32,338 (37,278) 2,439 102,142 Nine months ended September 30, 2023 Non-Nelnet Bank: Federally insured loans $ 83,593 4,052 (15,602) — 72,043 Private education loans 15,411 3,249 (2,279) 563 16,944 Consumer and other loans 30,263 (8,073) (9,264) 1,096 14,022 Nelnet Bank: Federally insured loans 170 (15) (7) — 148 Private education loans 2,390 1,350 (657) — 3,083 Consumer and other loans — 4,370 (517) — 3,853 $ 131,827 4,933 (28,326) 1,659 110,093 (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 September 30, 2024 Non-Nelnet Bank Consumer and other loans $ 11,026 (179) 10,847 Three months ended September 30, 2023 Non-Nelnet Bank Consumer and other loans $ 4,082 (6,384) (2,302) Nine months ended September 30, 2024 Non-Nelnet Bank Consumer and other loans $ 30,058 (12,874) 17,184 Nine months ended September 30, 2023 Non-Nelnet Bank Consumer and other loans $ 41,388 (49,461) (8,073) 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 September 30, Nine months ended September 30, 2024 2023 2024 2023 Non-Nelnet Bank: Federally insured loans 0.19 % 0.11 % 0.19 % 0.16 % Private education loans 1.97 % 0.61 % 1.89 % 0.94 % Consumer and other loans 4.81 % 9.57 % 4.92 % 4.59 % Nelnet Bank: Federally insured loans — 0.03 % — 0.01 % Private education loans 0.51 % 0.05 % 0.46 % 0.25 % Consumer and other loans 7.28 % 5.69 % 7.49 % 3.00 % 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. Unfunded Loan Commitments As of September 30, 2024 and December 31, 2023, Nelnet Bank had a liability of approximately $371,000 and $158,000, respectively, related to $29.9 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 Nine months ended September 30, September 30, 2024 2023 2024 2023 Provision for loan losses from allowance activity table above $ 17,859 4,120 32,338 4,933 Provision for unfunded loan commitments 252 155 213 132 Provision for loan losses reported in consolidated statements of income $ 18,111 4,275 32,551 5,065 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. 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 those loans while they are in forbearance). The following table presents the Company’s loan status and delinquency amounts. As of September 30, 2024 As of December 31, 2023 As of September 30, 2023 Federally insured loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 428,013 4.7 % $ 522,304 4.5 % $ 562,754 4.6 % Loans in forbearance 647,797 7.2 979,588 8.4 906,060 7.4 Loans in repayment status: Loans current 6,702,079 83.8 % 8,416,624 82.6 % 9,014,731 83.2 % Loans delinquent 31-60 days 348,833 4.4 377,108 3.7 441,016 4.1 Loans delinquent 61-90 days 190,379 2.4 254,553 2.5 301,028 2.8 Loans delinquent 91-120 days 148,417 1.9 187,145 1.9 213,245 2.0 Loans delinquent 121-270 days 419,730 5.2 685,829 6.7 648,924 6.0 Loans delinquent 271 days or greater 185,494 2.3 263,056 2.6 211,226 1.9 Total loans in repayment 7,994,932 88.1 100.0 % 10,184,315 87.1 100.0 % 10,830,170 88.0 100.0 % Total federally insured loans 9,070,742 100.0 % 11,686,207 100.0 % 12,298,984 100.0 % Accrued interest receivable 592,250 757,713 798,102 Loan discount, net of unamortized premiums and deferred origination costs (22,807) (28,963) (30,979) Allowance for loan losses (50,834) (68,453) (72,043) Total federally insured loans and accrued interest receivable, net of allowance for loan losses $ 9,589,351 $ 12,346,504 $ 12,994,064 Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ 7,504 3.2 % $ 9,475 3.4 % $ 11,373 3.9 % Loans in forbearance 1,979 0.8 2,529 0.9 2,280 0.8 Loans in repayment status: Loans current 218,425 97.2 % 257,639 97.1 % 271,948 97.4 % Loans delinquent 31-60 days 3,013 1.3 3,395 1.3 3,485 1.2 Loans delinquent 61-90 days 1,301 0.6 1,855 0.7 1,424 0.5 Loans delinquent 91 days or greater 2,073 0.9 2,427 0.9 2,494 0.9 Total loans in repayment 224,812 96.0 100.0 % 265,316 95.7 100.0 % 279,351 95.3 100.0 % Total private education loans 234,295 100.0 % 277,320 100.0 % 293,004 100.0 % Accrued interest receivable 2,248 2,653 2,750 Loan discount, net of unamortized premiums (6,772) (8,037) (8,069) Allowance for loan losses (11,744) (15,750) (16,944) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 218,027 $ 256,186 $ 270,741 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ 315 0.1 % $ 146 0.2 % $ 20 0.0 % Loans in repayment status: Loans current 239,128 97.9 % 81,195 94.6 % 137,744 95.9 % Loans delinquent 31-60 days 2,032 0.8 2,035 2.4 1,987 1.4 Loans delinquent 61-90 days 1,515 0.6 1,189 1.4 1,293 0.9 Loans delinquent 91 days or greater 1,562 0.7 1,370 1.6 2,589 1.8 Total loans in repayment 244,237 99.9 100.0 % 85,789 99.8 100.0 % 143,613 100.0 100.0 % Total consumer and other loans 244,552 100.0 % 85,935 100.0 % 143,633 100.0 % Accrued interest receivable 1,115 861 1,716 Loan discount and deferred lender fees, net of unamortized premiums (10,789) (2,474) (180) Allowance for loan losses (22,380) (11,742) (14,022) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 212,498 $ 72,580 $ 131,147 As of September 30, 2024 As of December 31, 2023 As of September 30, 2023 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 29,396 8.3 % $ 19,089 5.3 % $ 20,537 5.7 % Loans in forbearance 2,364 0.7 1,285 0.4 1,169 0.3 Loans in repayment status: Loans current 318,090 99.2 % 338,448 99.5 % 336,602 99.5 % Loans delinquent 30-59 days 1,075 0.3 839 0.2 691 0.2 Loans delinquent 60-89 days 723 0.2 253 0.1 428 0.1 Loans delinquent 90 days or greater 1,006 0.3 606 0.2 514 0.2 Total loans in repayment 320,894 91.0 100.0 % 340,146 94.3 100.0 % 338,235 94.0 100.0 % Total private education loans 352,654 100.0 % 360,520 100.0 % 359,941 100.0 % Accrued interest receivable 3,098 2,023 1,905 Deferred origination costs, net of unaccreted discount 5,786 5,608 5,578 Allowance for loan losses (3,670) (3,347) (3,083) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 357,868 $ 364,804 $ 364,341 Consumer and other loans - Nelnet Bank (a): Loans in deferment $ 3,073 1.5 % $ 103 0.1 % $ 95 0.2 % Loans in forbearance — — — — 32 0.1 Loans in repayment status: Loans current 198,613 97.3 % 69,584 96.3 % 48,358 97.7 % Loans delinquent 30-59 days 2,251 1.1 1,075 1.5 527 1.1 Loans delinquent 60-89 days 1,497 0.7 941 1.3 306 0.6 Loans delinquent 90 days or greater 1,784 0.9 649 0.9 293 0.6 Total loans in repayment 204,145 98.5 100.0 % 72,249 99.9 100.0 % 49,484 99.7 100.0 % Total consumer and other loans 207,218 100.0 % 72,352 100.0 % 49,611 100.0 % Accrued interest receivable 1,386 575 373 Loan premium, net of unaccreted discount 47 (6) (7) Allowance for loan losses (13,514) (5,351) (3,853) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 195,137 $ 67,570 $ 46,124 (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 September 30, 2024 Nine months ended September 30, 2024 2023 2022 2021 2020 Total FICO at origination: Less than 705 $ 1,090 3,793 4,964 4,302 334 14,483 705 - 734 2,209 9,425 20,475 7,739 432 40,280 735 - 764 2,720 8,973 30,669 13,177 1,260 56,799 765 - 794 2,715 6,368 47,803 24,872 1,197 82,955 Greater than 794 7,079 16,546 70,172 51,544 4,589 149,930 No FICO score available or required (a) 2,553 5,654 — — — 8,207 $ 18,366 50,759 174,083 101,634 7,812 352,654 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 September 30, 2024 Nine months ended September 30, 2024 2023 2022 2021 2020 Prior years Total FICO at origination: Less than 720 $ 18,676 13,850 — 1,274 1,574 1,569 36,943 720 - 769 49,525 25,932 19 6,782 5,559 3,266 91,083 Greater than 769 50,565 16,902 104 4,737 2,156 975 75,439 No FICO score available or required (a) 2,981 438 280 54 — — 3,753 $ 121,747 57,122 403 12,847 9,289 5,810 207,218 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 September 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 September 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 of the Company’s federally insured loans were originated prior to July 1, 2010. Nine months ended September 30, 2024 2023 2022 2021 2020 Prior years Total Private education loans - Non-Nelnet Bank: Loans in-school/grace/deferment $ — — 685 3,364 769 2,686 7,504 Loans in forbearance — — 29 185 422 1,343 1,979 Loans in repayment status: Loans current — 200 4,211 4,737 40,986 168,291 218,425 Loans delinquent 31-60 days — — 21 32 398 2,562 3,013 Loans delinquent 61-90 days — — 8 46 3 1,244 1,301 Loans delinquent 91 days or greater — — — 12 114 1,947 2,073 Total loans in repayment — 200 4,240 4,827 41,501 174,044 224,812 Total private education loans $ — 200 4,954 8,376 42,692 178,073 234,295 Accrued interest receivable 2,248 Loan discount, net of unamortized premiums (6,772) Allowance for loan losses (11,744) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 218,027 Gross charge-offs - nine months ended September 30, 2024 $ — — — 84 208 3,962 4,254 Consumer and other loans - Non-Nelnet Bank: Loans in deferment $ — 315 — — — — 315 Loans in repayment status: Loans current 204,317 31,099 3,002 379 254 77 239,128 Loans delinquent 31-60 days 856 960 163 45 6 2 2,032 Loans delinquent 61-90 days 409 951 145 10 — — 1,515 Loans delinquent 91 days or greater 187 841 426 103 — 5 1,562 Total loans in repayment 205,769 33,851 3,736 537 260 84 244,237 Total consumer and other loans $ 205,769 34,166 3,736 537 260 84 244,552 Accrued interest receivable 1,115 Loan discount and deferred lender fees, net of unamortized premiums (10,789) Allowance for loan losses (22,380) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 212,498 Gross charge-offs - nine months ended September 30, 2024 $ 56 5,389 1,793 227 40 62 7,567 Private education loans - Nelnet Bank (a): Loans in-school/grace/deferment $ 9,440 11,529 7,434 587 406 — 29,396 Loans in forbearance 22 139 1,444 759 — — 2,364 Loans in repayment status: Loans current 8,674 37,936 164,277 99,922 7,281 — 318,090 Loans delinquent 30-59 days 133 460 194 163 125 — 1,075 Loans delinquent 60-89 days 53 279 255 136 — — 723 Loans delinquent 90 days or greater 44 416 479 67 — — 1,006 Total loans in repayment 8,904 39,091 165,205 100,288 7,406 — 320,894 Total private education loans $ 18,366 50,759 174,083 101,634 7,812 — 352,654 Accrued interest receivable 3,098 Deferred origination costs, net of unaccreted discount 5,786 Allowance for loan losses (3,670) Total private education loans and accrued interest receivable, net of allowance for loan losses $ 357,868 Gross charge-offs - nine months ended September 30, 2024 $ 48 816 600 285 47 — 1,796 Nine months ended September 30, 2024 2023 2022 2021 2020 Prior years Total Consumer and other loans - Nelnet Bank (a): Loans in deferment $ 3,029 44 — — — — 3,073 Loans in repayment status: Loans current 117,453 53,106 403 12,642 9,249 5,760 198,613 Loans delinquent 30-59 days 787 1,320 — 87 19 38 2,251 Loans delinquent 60-89 days 272 1,081 — 118 21 5 1,497 Loans delinquent 90 days or greater 206 1,571 — — — 7 1,784 Total loans in repayment 118,718 57,078 403 12,847 9,289 5,810 204,145 Total consumer and other loans $ 121,747 57,122 403 12,847 9,289 5,810 207,218 Accrued interest receivable 1,386 Loan premium, net of unaccreted discount 47 Allowance for loan losses (13,514) Total consumer and other loans and accrued interest receivable, net of allowance for loan losses $ 195,137 Gross charge-offs - nine months ended September 30, 2024 $ 503 7,811 — 221 20 80 8,635 (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. |