NNI

NelNet, Inc. 10-Q Summary: Quarter Ended September 30, 2006

Business Context and Reporting Period

This is a Quarterly Report (Form 10-Q) for NelNet, Inc., a leading education services and finance company, for the period ended September 30, 2006. The company operates five segments: Asset Management, Student Loan and Guarantee Servicing, Software Services, Direct Marketing, and Payment Management Services. The company is a large accelerated filer and is not a shell company.

Key Financial Metrics

Note: Balance sheet figures are as of September 30, 2006, compared to December 31, 2005.

Material Changes vs. Prior Period

• Net Loss in Q3 2006: The company reported a net loss of $22.4 million for the quarter, compared to net income of $72.1 million in Q3 2005. This reversal was primarily driven by a $79.9 million loss in "Derivative market value, foreign currency, and put option adjustments," largely due to the re-measurement of Euro-denominated notes and changes in interest rate swap valuations.
• Revenue Growth: Despite the loss, total interest income increased 69.8% year-over-year to $406.1 million, driven by a 42% increase in the average student loan portfolio size.
• Operating Expenses: Operating expenses rose 63.2% to $128.8 million for the quarter, with $44.5 million attributed to recent acquisitions (infiNET, FACTS, CUnet, Peterson's).
• Portfolio Expansion: Student loans receivable increased by $2.7 billion (13.2%) since year-end 2005, reaching $22.9 billion.

Guidance, Outlook, Risks, and Unusual Items

• OIG Audit and 9.5% Floor Contingency: The Office of Inspector General (OIG) of the Department of Education issued a final audit report finding that NelNet received special allowance payments on ineligible loans. The Department has withheld $8.9 million of payments for Q3 2006 pending resolution. NelNet disagrees with the findings but has deferred recognition of this income. If the OIG recommendation is upheld, NelNet may be required to return significant overpayments (approx. $322.6 million recorded through June 2006), which could materially adversely affect financial results.
• Derivative Volatility: The company's derivatives do not qualify for hedge accounting under SFAS No. 133. Consequently, mark-to-market adjustments caused significant earnings volatility, including a $71.1 million loss on interest rate swaps and a $30.9 million loss on Euro note re-measurement for the nine-month period.
• Single Holder Rule Repeal: The repeal of the single holder rule (effective June 15, 2006) exposes NelNet's non-consolidated portfolio to increased risk of consolidation by competitors, potentially reducing the loan portfolio and impacting yields.
• Acquisitions: Significant acquisitions in 2006 (infiNET, FACTS, CUnet, Peterson's) have increased goodwill by $89.1 million and intangible assets by $16.7 million since year-end 2005, contributing to higher amortization expenses.

Investor Verification Checklist

• OIG Audit Outcome: Verify the final resolution of the Department of Education audit regarding the 9.5% special allowance payments and the potential liability for returned overpayments.
• Derivative Valuation: Assess the impact of interest rate fluctuations and foreign currency exchange rates on the fair value of the company's extensive derivative portfolio and Euro-denominated debt.
• Loan Consolidation Rates: Monitor the rate at which competitors are consolidating NelNet's loans following the repeal of the single holder rule and the impact on net interest margins.
• Acquisition Integration: Review the performance of recent acquisitions (Peterson's, CUnet, FACTS, infiNET) against projected synergies and revenue targets.
• Liquidity Position: Confirm the availability of the $11.5 billion loan warehouse capacity and the renewal status of commercial paper conduit programs.