Schedule of Segment Reporting Information, by Segment |
See note 14 of the notes to consolidated financial statements included in the 2015 Annual Report for a description of the Company's operating segments. The following tables include the results of each of the Company's operating segments reconciled to the consolidated financial statements.
Prior to January 1, 2016, the Company allocated certain corporate overhead expenses that are incurred within the Corporate and Other Activities segment to the other operating segments. These expenses included certain corporate activities related to executive management, internal audit, enterprise risk management, and other costs incurred by the Company due to corporate-wide initiatives. Effective January 1, 2016, internal reporting to executive management (the "chief operating decision maker") changed to eliminate the allocation of these expenses to the other segments. Management believes the change in its allocation methodology results in a better reflection of the operating results of each of the reportable segments as if they each operated as a standalone business entity, which also reflects how management evaluates the performance of the segments. Prior period segment operating results have been restated to conform to the current period presentation. | | | | | | | | | | | | | | | | | | | | | | | | Three months ended September 30, 2016 | | Student Loan and Guaranty Servicing | | Tuition Payment Processing and Campus Commerce | | Communications | | Asset Generation and Management | | Corporate and Other Activities | | Eliminations | | Total | Total interest income | $ | 37 |
| | 2 |
| | — |
| | 194,701 |
| | 2,370 |
| | (930 | ) | | 196,181 |
| Interest expense | — |
| | — |
| | 318 |
| | 95,383 |
| | 1,615 |
| | (930 | ) | | 96,386 |
| Net interest income | 37 |
| | 2 |
| | (318 | ) | | 99,318 |
| | 755 |
| | — |
| | 99,795 |
| Less provision for loan losses | — |
| | — |
| | — |
| | 6,000 |
| | — |
| | — |
| | 6,000 |
| Net interest income (loss) after provision for loan losses | 37 |
|
| 2 |
| | (318 | ) | | 93,318 |
| | 755 |
| | — |
| | 93,795 |
| Other income: | |
| | |
| | | | |
| | |
| | |
| | |
| Loan and guaranty servicing revenue | 54,350 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 54,350 |
| Intersegment servicing revenue | 11,021 |
| | — |
| | — |
| | — |
| | — |
| | (11,021 | ) | | — |
| Tuition payment processing, school information, and campus commerce revenue | — |
| | 33,071 |
| | — |
| | — |
| | — |
| | — |
| | 33,071 |
| Communications revenue | — |
| | — |
| | 4,343 |
| | — |
| | — |
| | — |
| | 4,343 |
| Other income | — |
| | — |
| | — |
| | 4,265 |
| | 10,886 |
| | — |
| | 15,150 |
| Gain on sale of loans and debt repurchases, net | — |
| | — |
| | — |
| | 2,160 |
| | — |
| | — |
| | 2,160 |
| Derivative market value and foreign currency adjustments, net | — |
| | — |
| | — |
| | 42,546 |
| | (284 | ) | | — |
| | 42,262 |
| Derivative settlements, net | — |
| | — |
| | — |
| | (6,028 | ) | | (233 | ) | | — |
| | (6,261 | ) | Total other income | 65,371 |
| | 33,071 |
| | 4,343 |
| | 42,943 |
| | 10,369 |
| | (11,021 | ) | | 145,075 |
| Operating expenses: | |
| | |
| | | | | | |
| | | | |
| Salaries and benefits | 32,505 |
| | 15,979 |
| | 2,325 |
| | 486 |
| | 12,448 |
| | — |
| | 63,743 |
| Depreciation and amortization | 557 |
| | 2,929 |
| | 1,630 |
| | — |
| | 3,878 |
| | — |
| | 8,994 |
| Loan servicing fees | — |
| | — |
| | — |
| | 5,880 |
| | — |
| | — |
| | 5,880 |
| Cost to provide communications services | — |
| | — |
| | 1,784 |
| | — |
| | — |
| | — |
| | 1,784 |
| Other expenses | 8,784 |
| | 4,149 |
| | 1,545 |
| | 1,769 |
| | 10,143 |
| | — |
| | 26,391 |
| Intersegment expenses, net | 5,825 |
| | 1,616 |
| | 279 |
| | 11,146 |
| | (7,845 | ) | | (11,021 | ) | | — |
| Total operating expenses | 47,671 |
| | 24,673 |
| | 7,563 |
| | 19,281 |
| | 18,624 |
| | (11,021 | ) | | 106,792 |
| Income (loss) before income taxes | 17,737 |
| | 8,400 |
| | (3,538 | ) | | 116,980 |
| | (7,500 | ) | | — |
| | 132,078 |
| Income tax (expense) benefit | (6,740 | ) | | (3,192 | ) | | 1,344 |
| | (44,571 | ) | | 5,443 |
| | — |
| | (47,715 | ) | Net income (loss) | 10,997 |
| | 5,208 |
| | (2,194 | ) | | 72,409 |
| | (2,057 | ) | | — |
| | 84,363 |
| Net income attributable to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | 69 |
| | — |
| | 69 |
| Net income (loss) attributable to Nelnet, Inc. | $ | 10,997 |
| | 5,208 |
| | (2,194 | ) | | 72,409 |
| | (2,126 | ) | | — |
| | 84,294 |
|
| | | | | | | | | | | | | | | | | | | | | Three months ended September 30, 2015 (a) | | Student Loan and Guaranty Servicing | | Tuition Payment Processing and Campus Commerce | | Asset Generation and Management | | Corporate and Other Activities | | Eliminations | | Total | Total interest income | $ | 14 |
| | — |
| | 188,197 |
| | 1,385 |
| | (439 | ) | | 189,157 |
| Interest expense | — |
| | — |
| | 76,040 |
| | 1,563 |
| | (439 | ) | | 77,164 |
| Net interest income | 14 |
| | — |
| | 112,157 |
| | (178 | ) | | — |
| | 111,993 |
| Less provision for loan losses | — |
| | — |
| | 3,000 |
| | — |
| | — |
| | 3,000 |
| Net interest income (loss) after provision for loan losses | 14 |
| | — |
| | 109,157 |
| | (178 | ) | | — |
| | 108,993 |
| Other income: | |
| | |
| | |
| | |
| | |
| | |
| Loan and guaranty servicing revenue | 61,900 |
| | — |
| | — |
| | — |
| | (380 | ) | | 61,520 |
| Intersegment servicing revenue | 12,027 |
| | — |
| | — |
| | — |
| | (12,027 | ) | | — |
| Tuition payment processing, school information, and campus commerce revenue | — |
| | 30,439 |
| | — |
| | — |
| | — |
| | 30,439 |
| Enrollment services revenue | — |
| | — |
| | — |
| | 13,741 |
| | — |
| | 13,741 |
| Other income | — |
| | — |
| | 3,312 |
| | 8,970 |
| | — |
| | 12,282 |
| Gain (loss) on sale of loans and debt repurchases, net | — |
| | — |
| | 608 |
| | (11 | ) | | — |
| | 597 |
| Derivative market value and foreign currency adjustments, net | — |
| | — |
| | (24,357 | ) | | (423 | ) | | — |
| | (24,780 | ) | Derivative settlements, net | — |
| | — |
| | (5,623 | ) | | (255 | ) | | — |
| | (5,878 | ) | Total other income | 73,927 |
| | 30,439 |
| | (26,060 | ) | | 22,022 |
| | (12,407 | ) | | 87,921 |
| Operating expenses: | |
| | |
| | |
| | |
| | . |
| | |
| Salaries and benefits | 34,525 |
| | 13,983 |
| | 558 |
| | 14,149 |
| | — |
| | 63,215 |
| Depreciation and amortization | 484 |
| | 2,202 |
| | — |
| | 4,291 |
| | — |
| | 6,977 |
| Loan servicing fees | — |
| | — |
| | 7,793 |
| | — |
| | — |
| | 7,793 |
| Cost to provide enrollment services | — |
| | — |
| | — |
| | 11,349 |
| | — |
| | 11,349 |
| Other expenses | 14,602 |
| | 3,579 |
| | 1,421 |
| | 12,002 |
| | — |
| | 31,604 |
| Intersegment expenses, net | 7,513 |
| | 2,246 |
| | 12,544 |
| | (9,895 | ) | | (12,407 | ) | | — |
| Total operating expenses | 57,124 |
| | 22,010 |
| | 22,316 |
| | 31,896 |
| | (12,407 | ) | | 120,938 |
| Income (loss) before income taxes | 16,817 |
| | 8,429 |
| | 60,781 |
| | (10,052 | ) | | — |
| | 75,976 |
| Income tax (expense) benefit | (6,390 | ) | | (3,204 | ) | | (23,096 | ) | | 5,691 |
| | — |
| | (26,999 | ) | Net income (loss) | 10,427 |
| | 5,225 |
| | 37,685 |
| | (4,361 | ) | | — |
| | 48,977 |
| Net income attributable to noncontrolling interests | (5 | ) | | — |
| | — |
| | 27 |
| | — |
| | 22 |
| Net income (loss) attributable to Nelnet, Inc. | $ | 10,432 |
| | 5,225 |
| | 37,685 |
| | (4,388 | ) | | — |
| | 48,955 |
|
| | (a) | Does not include the Communications segment, which was initiated as a result of the acquisition of Allo on December 31, 2015. |
| | | | | | | | | | | | | | | | | | | | | | | | Nine months ended September 30, 2016 | | Student Loan and Guaranty Servicing | | Tuition Payment Processing and Campus Commerce | | Communications | | Asset Generation and Management | | Corporate and Other Activities | | Eliminations | | Total | Total interest income | $ | 80 |
| | 7 |
| | 1 |
| | 570,390 |
| | 6,527 |
| | (2,556 | ) | | 574,449 |
| Interest expense | — |
| | — |
| | 671 |
| | 278,029 |
| | 4,702 |
| | (2,556 | ) | | 280,847 |
| Net interest income | 80 |
| | 7 |
| | (670 | ) | | 292,361 |
| | 1,825 |
| | — |
| | 293,602 |
| Less provision for loan losses | — |
| | — |
| | — |
| | 10,500 |
| | — |
| | — |
| | 10,500 |
| Net interest income (loss) after provision for loan losses | 80 |
| | 7 |
| | (670 | ) | | 281,861 |
| | 1,825 |
| | — |
| | 283,102 |
| Other income: | |
| | |
| | | | |
| | |
| | |
| | |
| Loan and guaranty servicing revenue | 161,082 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 161,082 |
| Intersegment servicing revenue | 34,436 |
| | — |
| | — |
| | — |
| | — |
| | (34,436 | ) | | — |
| Tuition payment processing, school information, and campus commerce revenue | — |
| | 102,211 |
| | — |
| | — |
| | — |
| | — |
| | 102,211 |
| Communications revenue | — |
| | — |
| | 13,167 |
| | — |
| | — |
| | — |
| | 13,167 |
| Enrollment services revenue | — |
| | — |
| | — |
| | — |
| | 4,326 |
| | — |
| | 4,326 |
| Other income | — |
| | — |
| | — |
| | 12,362 |
| | 26,349 |
| | — |
| | 38,711 |
| Gain on sale of loans and debt repurchases, net | — |
| | — |
| | — |
| | 2,260 |
| | — |
| | — |
| | 2,260 |
| Derivative market value and foreign currency adjustments, net | — |
| | — |
| | — |
| | (8,763 | ) | | (6,336 | ) | | — |
| | (15,099 | ) | Derivative settlements, net | — |
| | — |
| | — |
| | (17,596 | ) | | (696 | ) | | — |
| | (18,292 | ) | Total other income | 195,518 |
| | 102,211 |
| | 13,167 |
| | (11,737 | ) | | 23,643 |
| | (34,436 | ) | | 288,366 |
| Operating expenses: | |
| | |
| | | | |
| | |
| | |
| | |
| Salaries and benefits | 96,851 |
| | 45,859 |
| | 4,792 |
| | 1,504 |
| | 38,902 |
| | — |
| | 187,907 |
| Depreciation and amortization | 1,440 |
| | 7,711 |
| | 4,137 |
| | — |
| | 11,528 |
| | — |
| | 24,817 |
| Loan servicing fees | — |
| | — |
| | — |
| | 20,024 |
| | — |
| | — |
| | 20,024 |
| Cost to provide communications services | — |
| | — |
| | 5,169 |
| | — |
| | — |
| | — |
| | 5,169 |
| Cost to provide enrollment services | — |
| | — |
| | — |
| | — |
| | 3,623 |
| | — |
| | 3,623 |
| Other expenses | 31,635 |
| | 13,122 |
| | 3,110 |
| | 4,766 |
| | 31,540 |
| | — |
| | 84,174 |
| Intersegment expenses, net | 18,168 |
| | 4,690 |
| | 610 |
| | 34,791 |
| | (23,823 | ) | | (34,436 | ) | | — |
| Total operating expenses | 148,094 |
| | 71,382 |
| | 17,818 |
| | 61,085 |
| | 61,770 |
| | (34,436 | ) | | 325,714 |
| Income (loss) before income taxes | 47,504 |
| | 30,836 |
| | (5,321 | ) | | 209,039 |
| | (36,302 | ) | | — |
| | 245,754 |
| Income tax (expense) benefit | (18,052 | ) | | (11,718 | ) | | 2,022 |
| | (79,434 | ) | | 19,998 |
| | — |
| | (87,184 | ) | Net income (loss) | 29,452 |
| | 19,118 |
| | (3,299 | ) | | 129,605 |
| | (16,304 | ) | | — |
| | 158,570 |
| Net income attributable to noncontrolling interests | — |
| | — |
| | — |
| | — |
| | 165 |
| | — |
| | 165 |
| Net income (loss) attributable to Nelnet, Inc. | $ | 29,452 |
| | 19,118 |
| | (3,299 | ) | | 129,605 |
| | (16,469 | ) | | — |
| | 158,405 |
|
| | | | | | | | | | | | | | | | | | | | | Nine months ended September 30, 2015 (a) | | Student Loan and Guaranty Servicing | | Tuition Payment Processing and Campus Commerce | | Asset Generation and Management | | Corporate and Other Activities | | Eliminations | | Total | Total interest income | $ | 34 |
| | 3 |
| | 536,899 |
| | 5,352 |
| | (1,260 | ) | | 541,028 |
| Interest expense | — |
| | — |
| | 218,021 |
| | 4,583 |
| | (1,260 | ) | | 221,344 |
| Net interest income | 34 |
| | 3 |
| | 318,878 |
| | 769 |
| | — |
| | 319,684 |
| Less provision for loan losses | — |
| | — |
| | 7,150 |
| | — |
| | — |
| | 7,150 |
| Net interest income after provision for loan losses | 34 |
| | 3 |
| | 311,728 |
| | 769 |
| | — |
| | 312,534 |
| Other income: | |
| | |
| | |
| | |
| | |
| | |
| Loan and guaranty servicing revenue | 183,544 |
| | — |
| | — |
| | — |
| | (380 | ) | | 183,164 |
| Intersegment servicing revenue | 37,121 |
| | — |
| | — |
| | — |
| | (37,121 | ) | | — |
| Tuition payment processing, school information, and campus commerce revenue | — |
| | 92,805 |
| | — |
| | — |
| | — |
| | 92,805 |
| Enrollment services revenue | — |
| | — |
| | — |
| | 39,794 |
| | — |
| | 39,794 |
| Other income | — |
| | — |
| | 11,838 |
| | 23,837 |
| | — |
| | 35,675 |
| Gain on sale of loans and debt repurchases, net | — |
| | — |
| | 2,000 |
| | 2,987 |
| | — |
| | 4,987 |
| Derivative market value and foreign currency adjustments, net | — |
| | — |
| | (11,363 | ) | | 664 |
| | — |
| | (10,699 | ) | Derivative settlements, net | — |
| | — |
| | (15,775 | ) | | (760 | ) | | — |
| | (16,535 | ) | Total other income | 220,665 |
| | 92,805 |
| | (13,300 | ) | | 66,522 |
| | (37,501 | ) | | 329,191 |
| Operating expenses: | |
| | |
| | |
| | |
| | |
| | |
| Salaries and benefits | 99,813 |
| | 40,887 |
| | 1,623 |
| | 40,729 |
| | — |
| | 183,052 |
| Depreciation and amortization | 1,457 |
| | 6,592 |
| | — |
| | 11,091 |
| | — |
| | 19,140 |
| Loan servicing fees | — |
| | — |
| | 22,829 |
| | — |
| | — |
| | 22,829 |
| Cost to provide enrollment services | — |
| | — |
| | — |
| | 32,543 |
| | — |
| | 32,543 |
| Other expenses | 44,578 |
| | 11,493 |
| | 3,828 |
| | 34,531 |
| | — |
| | 94,430 |
| Intersegment expenses, net | 22,200 |
| | 6,444 |
| | 37,913 |
| | (29,056 | ) | | (37,501 | ) | | — |
| Total operating expenses | 168,048 |
| | 65,416 |
| | 66,193 |
| | 89,838 |
| | (37,501 | ) | | 351,994 |
| Income (loss) before income taxes | 52,651 |
| | 27,392 |
| | 232,235 |
| | (22,547 | ) | | — |
| | 289,731 |
| Income tax (expense) benefit | (20,007 | ) | | (10,410 | ) | | (88,248 | ) | | 13,680 |
| | — |
| | (104,985 | ) | Net income (loss) | 32,644 |
| | 16,982 |
| | 143,987 |
| | (8,867 | ) | | — |
| | 184,746 |
| Net income attributable to noncontrolling interests | (5 | ) | | — |
| | — |
| | 122 |
| | — |
| | 117 |
| Net income (loss) attributable to Nelnet, Inc. | $ | 32,649 |
| | 16,982 |
| | 143,987 |
| | (8,989 | ) | | — |
| | 184,629 |
|
| | (a) | Does not include the Communications segment, which was initiated as a result of the acquisition of Allo on December 31, 2015. |
|