XML 172 R138.htm IDEA: XBRL DOCUMENT v3.25.0.1
Condensed Parent Company Financial Statements - Condensed Parent Statements of Cash Flows (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Condensed Cash Flow Statements, Captions [Line Items]      
Net income attributable to Nelnet, Inc. $ 184,045 $ 89,826 $ 406,899
Less: net losses attributed to noncontrolling interest investors (syndication partners) (8,130) (40,496) (18,154)
Net income 175,915 49,330 388,745
Adjustments to reconcile net income to net cash provided by operating activities, net of acquisitions:      
Depreciation and amortization 132,527 145,393 176,248
Derivative market value adjustments (10,124) 41,773 (231,691)
Proceeds from termination of derivative instruments 0 164,079 91,786
Proceeds from (payments to) clearinghouse - initial and variation margin, net 2,374 (213,923) 148,691
(Gain) loss on investments, net (7,952) 122,492 31,264
Proceeds from sale of equity securities, net of purchases 137 75 42,841
Deferred income tax (benefit) expense (21,621) (52,331) 34,516
Non-cash compensation expense 12,045 16,476 14,176
Impairment expense and provision for beneficial interests 42,629 29,539 15,523
Changes in operating assets and liabilities:      
Decrease (increase) in other assets 64,842 3,891 (11,783)
Increase in other liabilities 27,356 85,537 40,001
Total adjustments 486,975 382,697 294,315
Net cash provided by operating activities 662,890 432,027 683,060
Cash flows from investing activities, net of acquisitions:      
Purchases of available-for-sale securities (603,552) (581,522) (1,029,438)
Proceeds from sales of available-for-sale securities 445,946 963,117 511,124
Proceeds from beneficial interest in private loan securitization 52,234 32,149 21,531
Proceeds from other investments and repayments of notes receivable 97,884 42,257 66,368
Net cash provided by investing activities 2,412,733 1,939,030 2,273,026
Cash flows from financing activities, net of acquisitions:      
Payments on notes payable (3,644,658) (3,606,160) (4,339,164)
Proceeds from issuance of notes payable 30,652 761,182 1,301,554
Payments of debt issuance costs (2,327) (5,744) (3,795)
Dividends paid (40,836) (39,419) (36,608)
Repurchases of common stock (83,290) (28,028) (97,685)
Proceeds from issuance of common stock 1,946 1,780 1,633
Issuance of noncontrolling interests 79,625 88,389 55,777
Net cash used in financing activities (3,169,657) (2,703,198) (2,792,499)
Net (decrease) increase in cash, cash equivalents, and restricted cash (94,471) (332,125) 163,427
Cash, cash equivalents, and restricted cash, beginning of period 1,025,491 1,357,616 1,194,189
Cash, cash equivalents, and restricted cash, end of period 931,020 1,025,491 1,357,616
Cash disbursements made for:      
Interest 651,471 781,307 350,662
Income taxes, net of refunds and credits [1] 15,238 47,589 57,705
Non-cash operating, investing, and financing activity:      
Issuance of noncontrolling interests 5,145 12,848 11,226
Parent Company      
Condensed Cash Flow Statements, Captions [Line Items]      
Net income attributable to Nelnet, Inc. 184,045 89,826 406,899
Less: net losses attributed to noncontrolling interest investors (syndication partners) (714) (210) (38)
Net income 183,331 89,616 406,861
Adjustments to reconcile net income to net cash provided by operating activities, net of acquisitions:      
Depreciation and amortization 621 620 619
Derivative market value adjustments (5,422) 40,250 (231,691)
Proceeds from termination of derivative instruments 0 164,079 91,786
Proceeds from (payments to) clearinghouse - initial and variation margin, net 2,374 (213,923) 148,691
Equity in earnings of subsidiaries (110,381) (101,885) (227,596)
(Gain) loss on investments, net (28,875) 64,584 51,175
Proceeds from sale of equity securities, net of purchases 7 75 42,841
Deferred income tax (benefit) expense (42,741) (71,424) 39,872
Non-cash compensation expense 12,045 16,476 14,176
Impairment expense and provision for beneficial interests 537 2,060 6,561
Changes in operating assets and liabilities:      
Decrease (increase) in other assets 5,459 (18,181) 14,816
Increase in other liabilities (4,611) 11,049 10,590
Total adjustments (170,987) (106,220) (38,160)
Net cash provided by operating activities 12,344 (16,604) 368,701
Cash flows from investing activities, net of acquisitions:      
Purchases of available-for-sale securities (168,117) (206,927) (713,681)
Proceeds from sales of available-for-sale securities 278,372 569,670 435,937
Proceeds from beneficial interest in private loan securitization 7,001 6,783 345
Capital distributions from subsidiaries, net 28,539 355,790 7,340
Decrease (increase) in notes receivable from subsidiaries 37,739 (35,682) (66,698)
Proceeds from (payments on) subsidiary debt, net 211,961 122,999 (36,104)
Purchases of other investments and issuances of notes receivable (128,583) (60,707) (122,236)
Proceeds from other investments and repayments of notes receivable 63,080 32,732 20,358
Net cash provided by investing activities 329,992 784,658 (474,739)
Cash flows from financing activities, net of acquisitions:      
Payments on notes payable (208,101) (954,163) (7,002)
Proceeds from issuance of notes payable 37 199,855 233,194
Payments of debt issuance costs 0 0 (10)
Dividends paid (40,836) (39,419) (36,608)
Repurchases of common stock (83,290) (28,028) (97,685)
Proceeds from issuance of common stock 1,946 1,780 1,633
Issuance of noncontrolling interests 0 2,580 0
Net cash used in financing activities (330,244) (817,395) 93,522
Net (decrease) increase in cash, cash equivalents, and restricted cash 12,092 (49,341) (12,516)
Cash, cash equivalents, and restricted cash, beginning of period 92,680 142,021 154,537
Cash, cash equivalents, and restricted cash, end of period 104,772 92,680 142,021
Cash disbursements made for:      
Interest 10,732 34,895 14,649
Income taxes, net of refunds and credits 15,238 47,589 57,705
Non-cash operating, investing, and financing activity:      
(Contributions to) distributions from subsidiary, net (27,292) 6,888 (6,068)
Issuance of noncontrolling interests $ 0 $ 220 $ 0
[1] For 2024, 2023, and 2022 the Company utilized $53.8 million, $104.6 million, and $11.2 million of federal and state tax credits, respectively, related primarily to renewable energy.