XML 43 R9.htm IDEA: XBRL DOCUMENT v3.25.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Statement of Cash Flows [Abstract]      
Net income attributable to Nelnet, Inc. $ 184,045 $ 89,826 $ 406,899
Net loss attributable to noncontrolling interests (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, including debt discounts and loan premiums and deferred origination costs 132,527 145,393 176,248
Loan discount and deferred lender fees accretion (54,053) (30,813) (67,480)
Provision for loan losses 54,607 8,115 34,973
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
Loss on sale of loans, net 1,643 17,662 8,565
(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 loan and investment accrued interest receivable 220,938 47,217 (38,500)
Decrease (increase) in accounts receivable 36,106 (1,356) (26,358)
Decrease (increase) in other assets, net 64,842 3,891 (11,783)
Decrease in the carrying amount of ROU asset, net 3,864 4,881 5,702
(Decrease) increase in accrued interest payable (14,536) (658) 31,483
Increase in other liabilities 27,356 85,537 40,001
Decrease in the carrying amount of lease liability (3,807) (5,352) (5,642)
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 and originations of loans, including purchase of student loan residual interests (973,942) (1,202,557) (1,460,328)
Net proceeds from loan repayments, claims, and capitalized interest 3,179,752 2,559,384 4,394,183
Proceeds from sale of loans 694,250 553,018 123,129
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 loan securitizations 52,234 32,149 21,531
Purchases of other investments and issuance of notes receivable (483,714) (344,918) (263,346)
Proceeds from other investments and repayments of notes receivable 97,884 42,257 66,368
Purchases of held-to-maturity debt securities 0 (12,425) (240)
Redemption of held-to-maturity debt securities 24,778 4,579 3,500
Purchases of property and equipment (20,903) (74,052) (59,421)
Business acquisitions, net of cash and restricted cash acquired 0 0 (34,036)
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 bonds and notes payable (3,644,658) (3,606,160) (4,339,164)
Proceeds from issuance of bonds and notes payable 30,652 761,182 1,301,554
Payments of debt issuance costs (2,327) (5,744) (3,795)
Increase in bank deposits, net 442,532 52,277 347,007
Increase (decrease) in due to customers 52,999 77,182 (17,670)
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
Acquisition of noncontrolling interest (325) 0 0
Issuance of noncontrolling interests 79,625 88,389 55,777
Distribution to noncontrolling interests (5,975) (4,657) (3,548)
Net cash used in financing activities (3,169,657) (2,703,198) (2,792,499)
Effect of exchange rate changes on cash and restricted cash (437) 16 (160)
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
Supplemental disclosures of cash flow information:      
Cash disbursements made for interest 651,471 781,307 350,662
Cash disbursements made for income taxes, net of refunds and credits received [1] 15,238 47,589 57,705
Cash disbursements made for operating leases 4,795 6,550 6,797
Non-cash operating, investing, and financing activity:      
ROU assets obtained in exchange for lease obligations 1,331 18,860 7,728
Receipt of beneficial interest in consumer loan securitizations as consideration from sale of loans 12,493 89,130 19,069
Receipt of asset-backed investment securities as consideration from sale of loans 10,000 66,546 13,806
Student loans and other assets acquired 121,634 0 0
Borrowings and other liabilities assumed in acquisition of student loans 54,662 0 0
Distribution to noncontrolling interests 69,759 101,132 53,038
Issuance of noncontrolling interests $ 5,145 $ 12,848 $ 11,226
[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.