Press Releases

LINCOLN, Neb., November 2, 2007 -- Nelnet, Inc. (NYSE: NNI) today reported GAAP net income for the first nine months of 2007 of $13.8 million, or $0.28 per share, compared with $75.5 million, or $1.40 per share, for the first nine months of 2006. Base net income excluding discontinued operations and legislative and restructuring related charges for the first nine months of 2007 was $68.6 million, or $1.38 per share, and is comparable to $64.5 million, or $1.20 per share, for the first nine months of 2006.

GAAP net loss for the third-quarter 2007 was $(15.7) million, or $(0.32) per share, compared with $(22.4) million, or $(0.42) per share, for the third-quarter 2006. Base net income excluding discontinued operations and legislative and restructuring related charges for the third-quarter 2007 was $22.2 million, or $0.45 per share, and is comparable to $26.7 million, or $0.49 per share, for the same period a year ago.

On September 6, 2007, the company announced a strategic initiative to create efficiencies and lower costs in advance of the enactment of the College Cost Reduction and Access Act of 2007 on September 27, 2007. This legislation makes severe cuts to the Federal Family Education Loan (FFEL) Program, which has significant implications for participants in the FFEL Program, including Nelnet. In the third quarter of 2007, Nelnet recorded $15.0 million, or $9.3 million after tax, of restructuring charges and $55.2 million, or $34.2 million after tax, of charges as a result of the legislation.

"The strength of our business model helped us through the challenging events of the quarter and will provide the basis for adapting to the post-legislation environment,” said Mike Dunlap, Chairman and Chief Executive Officer of Nelnet. "Diversifying and increasing of our fee-based revenue, capitalizing on our scale and efficient operations, deploying capital efficiently, and generating high quality assets remain the core elements of our business model and were responsible for our strong bottom line performance in the third quarter when considering the impact of the recently passed legislation. It also uniquely positions us to benefit from the challenges affecting the student loan industry.”

Fee-based revenue in the first nine months of 2007 and the third quarter of 2007 represented 53 percent and 54 percent of Nelnet's total revenue, respectively. This is an increase from the first nine months of 2006 and third quarter of 2006 when fee-based revenue represented 41 percent and 48 percent of total revenue, respectively.

Income from loan and guarantee servicing fees reached $95.1 million for the first nine months of 2007, up from $91.4 million in the first nine months of 2006. In the third quarter of 2007, loan and guarantee servicing income grew to $33.0 million compared with $32.2 million in the third quarter of 2006.

Other fee-based income increased to $116.3 million for the first nine months of 2007 compared with $65.5 million for the first nine months of 2006. For the third quarter of 2007, other fee-based income increased to $38.0 million, up from $31.2 million in the same period a year ago. Other fee-based income includes Nelnet's list management, direct marketing, tuition payment plan, and enrollment services businesses.

Year over year net student loan assets have increased 16 percent, or $3.7 billion, from $22.9 billion at September 30, 2006 to $26.6 billion at September 30, 2007. Net student loan assets have increased 12 percent, or $2.8 billion, from $23.8 billion at December 31, 2006.

Net interest income for the first nine months of 2007 was $200.4 million compared with $244.6 million for the first nine months of 2006. For the third quarter of 2007, Nelnet reported net interest income of $64.4 million compared with $72.3 million for the third quarter of 2006. Net interest income for the first nine months of 2006 includes a special allowance yield adjustment of $24.5 million.

The company reported core student loan spread of 1.20 percent for the first nine months of 2007 compared with 1.45 percent in the same period in 2006. For the third quarter of 2007, Nelnet reported core student loan spread of 1.05 percent compared with 1.34 percent in the same period of 2006 and 1.28 percent for the second quarter of 2007. Core student loan spread contraction was primarily attributable to the protracted disruption in the credit markets, which increased the company's cost of funds.

For the first nine months of 2007, the company reported operating expenses of $415.3 million compared with $308.8 million for the first nine months of 2006. Operating expenses were $173.4 million in the third quarter of 2007 compared with $114.3 million for the same period a year ago. Excluding the amortization of intangible assets and legislative and restructuring related charges, operating expenses were flat in the third quarter compared with the same period last year and were down $6.1 million, or 5 percent, from the second quarter of 2007.

A description of base net income (loss) and a reconciliation of GAAP net income (loss) to base net income (loss) can be found in supplemental financial information to this earnings release online at www.nelnetinvestors.com/releases.cfm?reltype=Financial.

The company announced that its Board of Directors elected Kathleen A. Farrell, Associate Professor of Finance at the University of Nebraska-Lincoln, and Kimberly Rath, Managing Director and President of Talent Plus, to the board. Farrell will serve on the Nominating and Corporate Governance Committee and Rath will serve on the Compensation Committee.

"We are very fortunate to be adding new members to our board with such impressive credentials and a wealth of experience in their professional fields," said Dunlap. "With Kathy's expertise in finance and Kimberly's rich background in leadership development and human resources, they both will be terrific additions to our board and will contribute to the long-term success of Nelnet."

Farrell joined the finance faculty at the University of Nebraska-Lincoln in the fall of 1993, where she has received recognition as a teacher and achieved success as a researcher. For her teaching excellence in corporate finance, managerial finance, and bank management, she has received the University Distinguished Teaching Award and twice received the Distinguished Teaching Award from the College of Business Administration. The University of Nebraska-Lincoln Parents Association has also recognized her with their "Recognition Award for Contributions to Students."

Her primary research interests are in executive compensation, executive turnover, and other corporate governance issues. Farrell's research has been published in such journals as the Journal of Business, Journal of Accounting and Economics, Journal of Corporate Finance, Journal of Banking and Finance, Journal of Financial Research, and Advances in Financial Economics.

At the University of Nebraska-Lincoln, Farrell draws on her experience from KPMG Peat Marwick where she was involved with audit engagements for banks and savings and loans, manufacturers, and colleges and universities.

She received her doctoral degree in finance from the University of Georgia and her bachelor's degree in finance and accounting from Kent State University.

Rath has nearly 25 years of experience in executive development and human resources. She is a recognized leader in these fields providing executive management consulting and training to organizations worldwide, including The Ritz-Carlton Hotel Company, The Estée Lauder Companies, Mercedes-Benz USA, The Cheesecake Factory, Duty Free Shops, and Cadbury Schweppes.

As an executive at Talent Plus, a company she helped form in 1989, her initiatives have driven the company's growth rate in excess of 20 percent per year. Prior to founding Talent Plus, Rath worked with The Gallup Organization for seven years, developing relationships with clients through training and development programs.

As an active leader in the community, Rath is a member of the Young Presidents' Organization, serving as the membership chair for the Nebraska chapter, and Cather Circle, a mentoring and networking program for women.  She has recently served on the senior pastor selection committee for First-Plymouth Congregational Church in Lincoln, Nebraska, and has previously served as a member of the Lincoln City/County Child Care Advisory Board and the Executive Advisory Board of the Nebraska Center for Entrepreneurship.

Rath holds a bachelor's degree in education and human development from the University of Nebraska-Lincoln.

Talent Plus is a premier global human resources consulting firm with over 200 world class, quality growth-oriented clients. The company recently received the first Entrepreneurial Spirit Award from the Lincoln Chamber of Commerce recognizing creativity in the development of enterprise in Lincoln.

Nelnet also announced a fourth-quarter cash dividend on its outstanding shares of Class A common stock and Class B common stock of $0.07 per share. The dividend will be paid on December 15, 2007 to shareholders of record at the close of business on December 1, 2007. Nelnet currently has approximately 38.0 million shares of Class A common stock and approximately 11.5 million shares of Class B common stock outstanding.

Nelnet will host a conference call to discuss this earnings release at 11:00 a.m. (Eastern) today. To access the call live, participants in the United States and Canada should dial 888.215.6918 and international callers should dial 913.312.1385 at least 15 minutes prior to the call. A live audio Web cast of the call will also be available at www.nelnetinvestors.com under the conference calls and Web casts menu. A replay of the conference call will be available between 2:00 p.m. (Eastern) today and 2:00 p.m. (Eastern) November 10, 2007. To access the replay via telephone within the United States and Canada, callers should dial 888.203.1112. International callers should dial 719.457.0820. All callers accessing the replay will need to use the confirmation code 5987409. A replay of the audio Web cast will also be available at www.nelnetinvestors.com.

For 29 years, Nelnet has been helping the education-seeking family plan for their education, pay for their education, and prepare for their careers. The company has invested hundreds of millions of dollars in products, services, and technology improvements for students and the educational institutions they attend. These services include live counseling to help families through all aspects of the financial aid process, benefits for borrowers, including tens of millions of dollars in borrower loan discounts and other benefits, and Nelnet sponsored scholarships. Nelnet serves students in 50 states, employs more than 3,000 associates, and has $26.6 billion in net student loan assets.

Additional information is available at www.nelnet.com.

Information contained in this press release, other than historical information, may be considered forward-looking in nature and is subject to various risks, uncertainties, and assumptions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, or expected. Among the key factors that may have a direct bearing on Nelnet's operating results, performance, or financial condition expressed or implied by the forward-looking statements are the uncertain nature of the estimated expenses that may be incurred and cost savings that may result from the Company’s strategic initiatives, changes in terms of student loans and the educational credit marketplace, changes in legislation impacting the student loan market, changes in the demand for educational financing or in financing preferences of educational institutions, students and their families, or changes in the general interest rate environment and in the securitization markets for education loans. For more information see our filings with the Securities and Exchange Commission.

(code #: nnif)

Condensed Consolidated Statements of Operations

                                Three months ended         Nine months ended
                         September    June     September  September September
                            30,        30,        30,        30,       30,
                           2007       2007       2006       2007      2006
                       (unaudited)(unaudited)(unaudited)(unaudited)(unaudited)
                              (dollars in thousands, except share data)
    Interest income:
      Loan interest       460,103    439,720    401,704  1,317,936  1,133,093
      Variable-rate
       floor income           597          -          -        597          -

      Amortization of loan
       premiums and deferred
       origination costs  (23,449)   (22,634)   (21,568)   (67,142)   (64,555)
      Investment interest  21,023     18,783     25,938     61,231     69,664
        Total interest
         income           458,274    435,869    406,074  1,312,622  1,138,202

    Interest expense:
      Interest on bonds
       and
       notes payable      393,875    367,893    333,766  1,112,263    893,559

        Net interest
         income            64,399     67,976     72,308    200,359    244,643

    Less provision for
     loan losses           18,340      2,535      1,700     23,628     13,508

        Net interest
         income after
         provision for
         loan losses       46,059     65,441     70,608    176,731    231,135

    Other income (expense):
      Loan and guarantee
       servicing income    33,040     31,610     32,212     95,116     91,428
      Other fee-based
       income              38,025     38,262     31,221    116,316     65,450
      Software services
       income               5,426      5,848      4,399     17,022     11,826
      Other income          7,520      2,937     13,578     17,336     18,471
      Derivative market
       value, foreign
       currency, and put
       option adjustments  18,449      5,547    (79,908)    11,866    (11,565)
      Derivative
       settlements, net    (2,336)     5,196      4,973      7,100     16,419
        Total other
         income(expense)  100,124     89,400      6,475    264,756    192,029

    Operating expenses:
      Salaries and
       benefits            60,545     59,761     57,134    182,010    161,386
      Other expenses       52,511     54,394     50,965    159,792    130,108
      Amortization of
       intangible assets   10,885      6,491      6,189     24,014     17,304
      Impairment of assets 49,504          -          -     49,504          -
        Total operating
         expenses         173,445    120,646    114,288    415,320    308,798

        Income (loss)
         before taxes     (27,262)    34,195    (37,205)    26,167    114,366

    Income tax expense
     (benefit)            (10,664)    13,306    (13,744)     9,906     42,336

        Income (loss)
         before minority
         interest         (16,598)    20,889    (23,461)    16,261     72,030

    Minority interest in net
     earnings of subsidiaries   -          -          -          -       (242)

        Income (loss)
         from continuing
         operations       (16,598)    20,889    (23,461)    16,261     71,788

    Income (loss) from
     discontinued
     operations, net of
     tax                      909     (6,135)     1,107     (2,416)     3,677

        Net income
         (loss)           (15,689)    14,754    (22,354)    13,845     75,465

    Earnings (loss) per
     share, basic and
     diluted:
      Income (loss) from
       continuing
       operations           (0.34)      0.42      (0.44)      0.32       1.33
      Income (loss) from
       discontinued
       operations,
       net of tax            0.02      (0.12)      0.02      (0.04)      0.07
        Net income (loss)   (0.32)      0.30      (0.42)      0.28       1.40

    Weighted average
     shares
     outstanding       49,018,091 49,452,960 53,348,466 49,810,552 53,959,075



    Condensed Consolidated Balance Sheets and Financial Data

                                         As of        As of        As of
                                      September 30, December 31, September 30,
                                          2007         2006         2006
                                       (unaudited)              (unaudited)
                                               (dollars in thousands)
    Assets:
      Student loans receivable, net      $26,596,123  23,789,552  22,933,718
      Cash, cash equivalents, and
       investments                         1,451,772   1,773,751   1,803,476
      Goodwill                               164,695     191,420     185,405
      Intangible assets, net                 119,242     161,588     164,630
      Assets of discontinued operations            -      27,309      37,445
      Other assets                         1,010,632     853,253     785,914
        Total assets                     $29,342,464  26,796,873  25,910,588

    Liabilities:
      Bonds and notes payable            $28,234,147  25,562,119  24,690,245
      Liabilities of discontinued
       operations                                  -       7,732      15,284
      Other liabilities                      516,424     555,172     523,798
        Total liabilities                 28,750,571  26,125,023  25,229,327

    Shareholders' equity                     591,893     671,850     681,261

        Total liabilities and
         shareholders' equity            $29,342,464  26,796,873  25,910,588


    Return on average total assets              0.07%       0.27%       0.41%
    Return on average equity                    2.99%       9.64%      14.08%
    Shareholders' equity to total assets        2.02%       2.51%       2.63%

(code #: nnif)