Operating cash flow of $77.9M in Q2 2026 exceeded net income of $66.7M, but securities purchases surged to $7.0B with sales of $6.9B, indicating significant portfolio churn, while dividends and buybacks totaled $36.2M, below OCF.
Nelnet, Inc. (NNI) cash flow statement — 24-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 |
|---|
| Cash from Operations | 401.06M | 422.99M | 662.89M | 432.03M | 684.06M | 480.33M | 349.1M | 298.92M | 270.89M | 227.51M | 325.26M | 391.37M | 357.45M | 387.18M | 299.32M | 310.86M | 194.87M | 324.71M | 321.1M | 273.06M | 215.24M | 159.11M | 241.08M | 153M | 134.21M |
| Operating CF Growth % | -66.25% | -36.19% | 53.44% | -36.84% | 42.42% | 37.59% | 16.79% | 10.34% | 19.07% | -30.05% | -16.89% | 9.49% | -7.68% | 29.35% | -3.71% | 59.52% | -39.99% | 1.12% | 17.59% | 26.86% | 35.28% | -34% | 57.57% | 14% | - |
| Net Income | 302.24M | 398.35M | 175.91M | 54.44M | 396.24M | 386.28M | 349.63M | 141.29M | 227.52M | 161.82M | 257.5M | 268.26M | 309.28M | 304.34M | 178.43M | 204.34M | 189.03M | 139.13M | 26.84M | 35.43M | 68.16M | 181.12M | 149.18M | 27.1M | 48.54M |
| Depreciation & Amortization | 81.15M | 90.62M | 132.53M | 145.39M | 176.25M | 132.32M | 198.47M | 192.66M | 184.68M | 137.82M | 122.55M | 123.74M | 107.97M | 79.48M | 116.78M | 72.56M | 91.24M | 116.04M | 141.6M | 261.38M | 169.07M | 109.08M | 96.72M | 101.38M | 93.86M |
| Deferred Taxes | 72.42M | -4.31M | -21.62M | -51.96M | 34.64M | 55.62M | 7.97M | -7.26M | 10.98M | -1.54M | 27M | 7.05M | 19.66M | 2.54M | -23.83M | -7.73M | 4.27M | -19.06M | -9.47M | -24.98M | -6.38M | 46.51M | 11.78M | -3.2M | -8.47M |
| Other Non-Cash Items | 18.54M | -171.93M | 29.26M | 132.1M | 67.34M | -71.02M | -282.2M | -7.06M | 32.52M | 8.68M | -100.53M | -7.03M | -80.91M | -17.99M | 12.26M | 34.63M | -62.56M | -6.87M | 90.2M | 88.52M | 70.11M | -89.46M | 11.22M | 17.58M | 5.79M |
| Working Capital Changes | -20.35M | 110.25M | 334.76M | 133.91M | -4.59M | -33.56M | 58.49M | -27.49M | -191.36M | -83.69M | 14.39M | -6M | -3.25M | 15.47M | 12.65M | 5.03M | -29.4M | 92.83M | 64.6M | -93.98M | -88.2M | -89.95M | -24.78M | 10.13M | -5.51M |
| Cash from Investing | -290.24M | 509.43M | 2.41B | 1.94B | 2.27B | 1.19B | 621.22M | 1.52B | -732.35M | 3.27B | 3.26B | 1.42B | -109.51M | 496.58M | -792.65M | 1.44B | -161.3M | 1.81B | 1.06B | -2.47B | -3.92B | -6.52B | -3.08B | -2.07B | -1.64B |
| Purchase of Investments | -7.98B | -1.14B | -1.09B | -938.87M | -1.29B | -996.91M | -639.73M | -104.26M | -113.46M | -157.86M | -117.03M | -194.42M | -238.92M | -240.2M | -190.25M | 5.77M | -43.24M | 0 | -2.99M | -471.35M | -765.82M | -878.09M | -954.49M | -449.96M | 13.41M |
| Sale/Maturity of Investments | 7.42B | 986.5M | 568.61M | 1.01B | 579.99M | 352.8M | 186.79M | 70.58M | 94.45M | 168.09M | 160.15M | 125.56M | 241.79M | 103.25M | 165.85M | 1.37B | -59.03M | 76.45M | 1.16B | 515.25M | 797.16M | 999.44M | 853.35M | 442.61M | 267.09M |
| Net Investment Activity | -561.5M | -158.5M | -518.66M | 71.09M | -713.03M | -644.11M | -452.93M | -33.68M | -19.01M | 10.22M | 43.12M | -68.87M | 2.87M | -136.95M | -24.4M | 1.38B | -102.26M | 76.45M | 1.16B | 43.91M | 31.35M | 121.35M | -101.14M | -7.35M | 280.5M |
| Acquisitions | 189.29M | 0 | 0 | 0 | -34.04M | 0 | -29.99M | 0 | -12.56M | 4.51M | 3.43B | -46.97M | -46.83M | 502.79M | -557.17M | -14.03M | -3M | 0 | -20.99M | 22.72M | -100.53M | -225.99M | -17.88M | -1.76M | -20.81M |
| Other Investing | 119.01M | 694.16M | 2.95B | 1.94B | 3.08B | 1.89B | 1.22B | 1.65B | -575.76M | 3.41B | -147.49M | 1.55B | -39.06M | 147.74M | -201.14M | 87.91M | -43.27M | 1.74B | -70.03M | -2.52B | -3.8B | -6.39B | -2.95B | -2.04B | -1.88B |
| Cash from Financing | 67.5M | -890.16M | -3.17B | -2.7B | -2.79B | -1.43B | -1.23B | -1.79B | 711.78M | -3.5B | -3.58B | -1.88B | -180.73M | -886.52M | 516.8M | -1.99B | -87.95M | -1.99B | -1.3B | 2.2B | 3.7B | 6.42B | 2.68B | 2.07B | 1.51B |
| Dividends Paid | -46.33M | -42.99M | -40.84M | -39.42M | -36.61M | -34.46M | -31.78M | -29.48M | -26.84M | -24.1M | -21.19M | -19.02M | -18.54M | -18.57M | -66.24M | -17.76M | -34.13M | -3.49M | -3.46M | -13.82M | 0 | 0 | 0 | 0 | -2.99M |
| Share Repurchases | -84.16M | -69.35M | -83.29M | -28.03M | -97.69M | -58.11M | -73.36M | -40.41M | -45.33M | -68.9M | -69.09M | -96.17M | -15.71M | -13.14M | -22.81M | -27.13M | -39.8M | -430K | -1.54M | -76.65M | -62.39M | 0 | 0 | 0 | 0 |
| Stock Issued | 1.91M | 1.88M | 1.95M | 1.78M | 1.63M | 1.47M | 1.65M | 1.55M | 1.36M | 678K | 889K | 801K | 656K | 561K | 480K | 512K | 528K | 449K | 710K | 1.47M | 1.65M | 961K | 312K | 0 | 0 |
| Net Stock Activity | -82.25M | -67.46M | -81.34M | -26.25M | -96.05M | -56.65M | -71.7M | -38.86M | -43.97M | -68.22M | -68.2M | -95.37M | -15.06M | -12.57M | -22.33M | -26.62M | -39.28M | 19K | -826K | -75.18M | -60.74M | 961K | 312K | 0 | 0 |
| Debt Issuance (Net) | -2M | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | -1000K | 1000K | -1000K | -1000K | -1000K | -1000K | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Financing | 851.76M | -32.21M | 566.53M | 207.45M | 377.77M | 396.97M | 113.75M | -8.06M | -25.5M | 10.48M | -5.18M | 4.26M | -16.05M | -785K | -17.48M | 30K | 279K | 101K | -9.03M | -30.6M | -19.91M | -22M | -15.38M | -11.74M | -11.43M |
| Net Change in Cash | 164.54M | 42.53M | -94.47M | -332.13M | 163.43M | 235.79M | -264.21M | 30.21M | 250.32M | -2.9M | 6.13M | -66.95M | 67.21M | -2.76M | 23.46M | -241.23M | -54.38M | 148.33M | 78.1M | 5.66M | 2.44M | 63.66M | -158.43M | 158.27M | 3.71M |
| Exchange Rate Effect | -13.79M | 275K | -437K | 16K | -160K | -121K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 548K | 158K | 275K | -176K | 0 | 0 |
| Cash at Beginning | 830.52M | 931.02M | 1.03B | 1.36B | 1.19B | 958.39M | 1.22B | 1.19B | 942.07M | 69.65M | 63.53M | 130.48M | 63.27M | 66.03M | 42.57M | 283.8M | 338.18M | 189.85M | 111.75M | 106.09M | 103.65M | 39.99M | 198.42M | 40.16M | 36.44M |
| Cash at End | 966.31M | 973.55M | 931.02M | 1.03B | 1.36B | 1.19B | 958.39M | 1.22B | 1.19B | 66.75M | 69.65M | 63.53M | 130.48M | 63.27M | 66.03M | 42.57M | 283.8M | 338.18M | 189.85M | 111.75M | 106.09M | 103.65M | 39.99M | 198.42M | 40.16M |
| Interest Paid | 334.65M | 472.26M | 651.47M | 781.31M | 350.66M | 152.17M | 301.57M | 657.44M | 591.39M | 390.28M | 301.12M | 228.25M | 210.7M | 191M | 234.61M | 206.12M | 224.84M | 434.83M | 1.06B | 1.37B | 1.16B | 558.89M | 216.28M | 0 | 0 |
| Income Taxes Paid | 44.61M | 68.86M | 15.24M | 47.59M | 57.7M | 18.66M | 29.68M | 17.67M | 473K | 96.27M | 115.42M | 147.24M | 155.83M | 154.84M | 114.76M | 133.18M | 106M | 101.49M | 24.06M | 37M | 51.83M | 57.47M | 60.12M | 0 | 0 |
| Free Cash Flow | 364.03M | 396.75M | 641.99M | 358.92M | 624.64M | 421.38M | 235.79M | 206.42M | 145.87M | 71.5M | 257.65M | 374.6M | 330.96M | 370.17M | 289.37M | 296.69M | 182.1M | 323.5M | 315.96M | 253M | 163.3M | 139.91M | 224.63M | 136.64M | 120.8M |
| FCF Growth % | -26.66% | -38.2% | 78.86% | -42.54% | 48.24% | 78.71% | 14.23% | 41.51% | 104% | -72.25% | -31.22% | 13.19% | -10.59% | 27.92% | -2.47% | 62.93% | -43.71% | 2.39% | 24.89% | 54.93% | 16.71% | -37.71% | 64.39% | 13.11% | - |
Quick answers to the most common questions about buying NNI stock.
Nelnet, Inc. (NNI) generated $423.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Nelnet, Inc. (NNI) generated $396.7M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Nelnet, Inc. (NNI) spent $26.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Nelnet, Inc. (NNI) returned $43.0M to shareholders via cash dividends and spent $69.3M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
FFELP runoff and regulatory shifts
Metrics are mathematically derived from official filings.
Earnings Retention Supports Diversification
Nelnet's operating cash flow averaged $120M per quarter over the last year, consistently exceeding net income, indicating robust internal capital generation to fund growth initiatives, as per reported cash flow statements.
The OCF/NI ratio has been above 1 in most quarters, with notable spikes in 2024Q3 and 2024Q4, suggesting that non-cash charges like depreciation and amortization are boosting cash flow. This internally generated cash appears to be a key funding source for the capital-intensive Communications segment and EdTech acquisitions, reducing reliance on external debt. However, the Q2 2026 dip to 1.17 warrants monitoring, as it may signal a normalization in working capital dynamics.
Securities Portfolio Churn Intensifies
Investment purchases surged to $7.0B in Q2 2026, up from $242.8M in Q1, while sales reached $6.9B, indicating a significant repositioning of the securities portfolio, based on quarterly cash flow data.
The massive spike in purchases and sales in Q2 2026 suggests a strategic shift in the investment portfolio, possibly to manage duration or yield in response to interest rate expectations. The net cash outflow from investments was minimal ($0.1B), but the sheer volume indicates active management. This activity may be aimed at optimizing the yield on excess liquidity, but it also introduces reinvestment risk if rates decline. Investors should monitor whether this churn is a one-off or a new pattern.
Loan Book Runoff Continues Steadily
Loan loss provisions turned negative in Q2 2026 at -$47.3M, reversing from positive provisions in prior quarters, suggesting a release of reserves as the FFELP portfolio runs off, as per financial statements.
The negative provision in Q2 2026 is a notable shift, indicating that credit quality is improving or that the loan portfolio is shrinking faster than expected. This release of reserves boosts earnings but also signals that the high-margin loan assets are declining. The consistent negative provisions in 2026Q1 and Q2 contrast with positive provisions in 2025, suggesting a deliberate strategy to manage the runoff. This trend may continue as the FFELP portfolio amortizes, but it also reduces future interest income.
Dividends and Buybacks Remain Modest
Nelnet paid $11.8M in dividends and repurchased $24.4M of stock in Q2 2026, totaling $36.2M, which is well below quarterly operating cash flow of $77.9M, indicating conservative capital returns, as per cash flow data.
The capital return program appears disciplined, with dividends stable at around $10-12M per quarter and buybacks varying but generally modest. The total payout ratio relative to OCF is roughly 46% in Q2 2026, leaving ample room for reinvestment in growth areas like Allo and EdTech. This suggests management prioritizes internal investment over shareholder returns, which may be appropriate given the capital intensity of the fiber business. However, the lack of a larger buyback could signal limited confidence in the stock's value.
Deposit Flows Not Directly Visible
The cash flow statement does not separately disclose deposit inflows or outflows, but the stability of operating cash flow suggests that deposit funding remains reliable, based on reported figures.
While deposit flows are not explicitly broken out, the consistent OCF generation implies that Nelnet Bank's deposit base is stable, providing a low-cost funding source. The absence of significant changes in short-term debt (all zeros) indicates that the bank is not relying on wholesale funding, which is a positive sign. However, the lack of granularity limits analysis of deposit beta and rate sensitivity, which could be a risk if rates rise further.
What the Cash Flow Statement Hides
The cash flow statement obscures the impact of derivative market-to-market adjustments and the true cost of the fiber build-out, which may not be fully captured in operating cash flow, as per company disclosures.
Nelnet's GAAP earnings are often distorted by non-cash derivative adjustments, which can inflate or deflate net income without affecting cash flow. The cash flow statement also does not reveal the full capital expenditure for the Communications segment, as purchases of property and equipment are not separately disclosed. This could mean that the reported OCF overstates the free cash available for other uses. Investors should adjust for these items to assess the true cash-generating capacity of the core businesses.