XML 207 R95.htm IDEA: XBRL DOCUMENT v3.8.0.1
Segment Reporting (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
USD ($)
Sep. 30, 2017
USD ($)
Jun. 30, 2017
USD ($)
Mar. 31, 2017
USD ($)
Dec. 31, 2016
USD ($)
Sep. 30, 2016
USD ($)
Jun. 30, 2016
USD ($)
Mar. 31, 2016
USD ($)
Dec. 31, 2017
USD ($)
operating_segment
Dec. 31, 2016
USD ($)
Dec. 31, 2015
USD ($)
Segment Reporting Information [Line Items]                      
Number of operating segments | operating_segment                 4    
Total interest income                 $ 770,426 $ 760,746 $ 734,109
Interest expense                 465,188 388,183 302,210
Net interest income $ 73,235 $ 75,237 $ 79,842 $ 76,925 $ 78,960 $ 99,795 $ 92,200 $ 101,609 305,238 372,563 431,899
Less provision for loan losses 3,750 6,700 3,000 1,000 3,000 6,000 2,000 2,500 14,450 13,500 10,150
Net interest income (loss) after provision for loan losses 69,485 68,537 76,842 75,925 75,960 93,795 90,200 99,109 290,788 359,063 421,749
Other income:                      
Loan systems and servicing revenue 55,921 55,950 56,899 54,229 53,764 54,350 54,402 52,330 223,000 214,846 239,858
Intersegment servicing revenue                 0 0 0
Tuition payment processing, school information, and campus commerce revenue 32,457 35,450 34,224 43,620 30,519 33,071 30,483 38,657 145,751 132,730 120,365
Communications revenue 8,122 6,751 5,719 5,106 4,492 4,343 4,478 4,346 25,700 17,659 0
Enrollment services revenue         0 0 0 4,326 0 4,326 51,073
Other income 7,952 19,756 12,485 12,632 15,218 15,150 9,765 13,796 52,826 53,929 47,262
Gain on sale of loans and debt repurchases, net (2,635) 116 442 4,980 5,720 2,160 0 101 2,902 7,981 5,153
Derivative settlements, net                 667 (21,949) (24,250)
Derivative market value and foreign currency transaction adjustments, net                 (19,221) 71,744 28,651
Total other income                 431,625 481,266 468,112
Operating expenses:                      
Salaries and benefits 81,201 74,193 74,628 71,863 68,017 63,743 60,923 63,242 301,885 255,924 247,914
Depreciation and amortization 11,854 10,051 9,038 8,598 9,116 8,994 8,183 7,640 39,541 33,933 26,343
Loan servicing fees 3,064 8,017 5,628 6,025 5,726 5,880 7,216 6,928 22,734 25,750 30,213
Cost to provide communications services 3,160 2,632 2,203 1,954 1,697 1,784 1,681 1,703 9,950 6,866 0
Cost to provide enrollment services                   3,623 41,733
Other expenses 38,809 29,743 26,521 26,547 31,245 26,391 29,409 28,376 121,619 115,419 123,014
Intersegment expenses, net                 0 0 0
Total operating expenses                 495,729 441,515 469,217
Income (loss) before income taxes                 226,684 398,814 420,644
Income tax (expense) benefit 5,486 (25,562) (16,032) (28,755) (54,128) (47,715) (15,036) (24,433) (64,863) (141,313) (152,380)
Net income (loss) 45,714 43,535 24,651 47,920 98,931 84,363 26,178 48,029 161,821 257,501 268,264
Net loss (income) attributable to noncontrolling interests 2,386 2,768 4,086 2,106 (585) (69) (28) (68) 11,345 (750) (285)
Net income attributable to Nelnet, Inc. 48,100 $ 46,303 $ 28,737 $ 50,026 98,346 $ 84,294 $ 26,150 $ 47,961 173,166 256,751 267,979
Total assets 23,964,435       27,193,095       23,964,435 27,193,095 30,419,144
Operating Segments [Member] | Loan Systems and Servicing [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 513 111 49
Interest expense                 3 0 0
Net interest income                 510 111 49
Less provision for loan losses                 0 0 0
Net interest income (loss) after provision for loan losses                 510 111 49
Other income:                      
Loan systems and servicing revenue                 223,000 214,846 239,858
Intersegment servicing revenue                 41,674 45,381 50,354
Tuition payment processing, school information, and campus commerce revenue                 0 0 0
Communications revenue                 0 0  
Enrollment services revenue                   0 0
Other income                 0 0 0
Gain on sale of loans and debt repurchases, net                 0 0 0
Derivative settlements, net                 0 0 0
Derivative market value and foreign currency transaction adjustments, net                 0 0 0
Total other income                 264,674 260,227 290,212
Operating expenses:                      
Salaries and benefits                 156,256 132,072 134,635
Depreciation and amortization                 2,864 1,980 1,931
Loan servicing fees                 0 0 0
Cost to provide communications services                 0 0  
Cost to provide enrollment services                   0 0
Other expenses                 39,126 40,715 57,799
Intersegment expenses, net                 31,871 24,204 29,706
Total operating expenses                 230,117 198,971 224,071
Income (loss) before income taxes                 35,067 61,367 66,190
Income tax (expense) benefit                 (18,128) (23,319) (25,153)
Net income (loss)                 16,939 38,048 41,037
Net loss (income) attributable to noncontrolling interests                 12,640 0 20
Net income attributable to Nelnet, Inc.                 29,579 38,048 41,057
Total assets 122,330       55,469       122,330 55,469 80,459
Operating Segments [Member] | Tuition Payment Processing and Campus Commerce [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 17 9 3
Interest expense                 0 0 0
Net interest income                 17 9 3
Less provision for loan losses                 0 0 0
Net interest income (loss) after provision for loan losses                 17 9 3
Other income:                      
Loan systems and servicing revenue                 0 0 0
Intersegment servicing revenue                 0 0 0
Tuition payment processing, school information, and campus commerce revenue                 145,751 132,730 120,365
Communications revenue                 0 0  
Enrollment services revenue                   0 0
Other income                 0 0 (925)
Gain on sale of loans and debt repurchases, net                 0 0 0
Derivative settlements, net                 0 0 0
Derivative market value and foreign currency transaction adjustments, net                 0 0 0
Total other income                 145,751 132,730 119,440
Operating expenses:                      
Salaries and benefits                 69,500 62,329 55,523
Depreciation and amortization                 9,424 10,595 8,992
Loan servicing fees                 0 0 0
Cost to provide communications services                 0 0  
Cost to provide enrollment services                   0 0
Other expenses                 19,138 18,486 15,161
Intersegment expenses, net                 9,079 6,615 8,617
Total operating expenses                 107,141 98,025 88,293
Income (loss) before income taxes                 38,627 34,714 31,150
Income tax (expense) benefit                 (14,678) (13,191) (11,838)
Net income (loss)                 23,949 21,523 19,312
Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income attributable to Nelnet, Inc.                 23,949 21,523 19,312
Total assets 250,351       230,283       250,351 230,283 229,615
Operating Segments [Member] | Communications [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 3 1 0
Interest expense                 5,427 1,271 0
Net interest income                 (5,424) (1,270) 0
Less provision for loan losses                 0 0 0
Net interest income (loss) after provision for loan losses                 (5,424) (1,270) 0
Other income:                      
Loan systems and servicing revenue                 0 0 0
Intersegment servicing revenue                 0 0 0
Tuition payment processing, school information, and campus commerce revenue                 0 0 0
Communications revenue                 25,700 17,659  
Enrollment services revenue                   0 0
Other income                 0 0 0
Gain on sale of loans and debt repurchases, net                 0 0 0
Derivative settlements, net                 0 0 0
Derivative market value and foreign currency transaction adjustments, net                 0 0 0
Total other income                 25,700 17,659 0
Operating expenses:                      
Salaries and benefits                 14,947 7,649 0
Depreciation and amortization                 11,835 6,060 0
Loan servicing fees                 0 0 0
Cost to provide communications services                 9,950 6,866  
Cost to provide enrollment services                   0 0
Other expenses                 8,074 4,370 0
Intersegment expenses, net                 2,101 958 0
Total operating expenses                 46,907 25,903 0
Income (loss) before income taxes                 (26,631) (9,514) 0
Income tax (expense) benefit                 10,120 3,615 0
Net income (loss)                 (16,511) (5,899) 0
Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income attributable to Nelnet, Inc.                 (16,511) (5,899) 0
Total assets 214,336       103,104       214,336 103,104 68,760
Operating Segments [Member] | Asset Generation and Management [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 764,225 754,788 728,199
Interest expense                 464,256 385,913 297,625
Net interest income                 299,969 368,875 430,574
Less provision for loan losses                 14,450 13,500 10,150
Net interest income (loss) after provision for loan losses                 285,519 355,375 420,424
Other income:                      
Loan systems and servicing revenue                 0 0 0
Intersegment servicing revenue                 0 0 0
Tuition payment processing, school information, and campus commerce revenue                 0 0 0
Communications revenue                 0 0  
Enrollment services revenue                   0 0
Other income                 13,424 15,709 15,939
Gain on sale of loans and debt repurchases, net                 (1,567) 5,846 2,034
Derivative settlements, net                 1,448 (21,034) (23,238)
Derivative market value and foreign currency transaction adjustments, net                 (19,357) 70,368 27,216
Total other income                 (6,052) 70,889 21,951
Operating expenses:                      
Salaries and benefits                 1,548 1,985 2,172
Depreciation and amortization                 0 0 0
Loan servicing fees                 22,734 25,750 30,213
Cost to provide communications services                 0 0  
Cost to provide enrollment services                   0 0
Other expenses                 3,900 6,005 5,083
Intersegment expenses, net                 42,830 46,494 50,899
Total operating expenses                 71,012 80,234 88,367
Income (loss) before income taxes                 208,455 346,030 354,008
Income tax (expense) benefit                 (79,213) (131,492) (134,522)
Net income (loss)                 129,242 214,538 219,486
Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income attributable to Nelnet, Inc.                 129,242 214,538 219,486
Total assets 22,910,974       26,378,467       22,910,974 26,378,467 29,634,280
Corporate and Other Activities [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 13,643 10,913 7,686
Interest expense                 3,477 6,076 6,413
Net interest income                 10,166 4,837 1,273
Less provision for loan losses                 0 0 0
Net interest income (loss) after provision for loan losses                 10,166 4,837 1,273
Other income:                      
Loan systems and servicing revenue                 0 0 0
Intersegment servicing revenue                 0 0 0
Tuition payment processing, school information, and campus commerce revenue                 0 0 0
Communications revenue                 0 0  
Enrollment services revenue                   4,326 51,073
Other income                 39,402 38,221 32,248
Gain on sale of loans and debt repurchases, net                 4,469 2,135 3,119
Derivative settlements, net                 (781) (915) (1,012)
Derivative market value and foreign currency transaction adjustments, net                 136 1,376 1,435
Total other income                 43,226 45,143 86,863
Operating expenses:                      
Salaries and benefits                 59,633 51,889 55,585
Depreciation and amortization                 15,418 15,298 15,420
Loan servicing fees                 0 0 0
Cost to provide communications services                 0 0  
Cost to provide enrollment services                   3,623 41,733
Other expenses                 51,381 45,843 44,971
Intersegment expenses, net                 (44,208) (32,889) (38,868)
Total operating expenses                 82,224 83,764 118,841
Income (loss) before income taxes                 (28,832) (33,784) (30,705)
Income tax (expense) benefit                 37,036 23,074 19,132
Net income (loss)                 8,204 (10,710) (11,573)
Net loss (income) attributable to noncontrolling interests                 (1,295) (750) (305)
Net income attributable to Nelnet, Inc.                 6,909 (11,460) (11,878)
Total assets 877,859       682,459       877,859 682,459 624,953
Eliminations [Member]                      
Segment Reporting Information [Line Items]                      
Total interest income                 (7,976) (5,076) (1,828)
Interest expense                 (7,976) (5,076) (1,828)
Net interest income                 0 0 0
Less provision for loan losses                 0 0 0
Net interest income (loss) after provision for loan losses                 0 0 0
Other income:                      
Loan systems and servicing revenue                 0 0 0
Intersegment servicing revenue                 (41,674) (45,381) (50,354)
Tuition payment processing, school information, and campus commerce revenue                 0 0 0
Communications revenue                 0 0  
Enrollment services revenue                   0 0
Other income                 0 0 0
Gain on sale of loans and debt repurchases, net                 0 0 0
Derivative settlements, net                 0 0 0
Derivative market value and foreign currency transaction adjustments, net                 0 0 0
Total other income                 (41,674) (45,381) (50,354)
Operating expenses:                      
Salaries and benefits                 0 0 0
Depreciation and amortization                 0 0 0
Loan servicing fees                 0 0 0
Cost to provide communications services                 0 0  
Cost to provide enrollment services                   0 0
Other expenses                 0 0 0
Intersegment expenses, net                 (41,674) (45,381) (50,354)
Total operating expenses                 (41,674) (45,381) (50,354)
Income (loss) before income taxes                 0 0 0
Income tax (expense) benefit                 0 0 0
Net income (loss)                 0 0 0
Net loss (income) attributable to noncontrolling interests                 0 0 0
Net income attributable to Nelnet, Inc.                 0 0 0
Total assets $ (411,415)       $ (256,687)       $ (411,415) $ (256,687) $ (218,923)