Edgar Filing: NELNET INC

nelnet_10q-063011.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

(Mark One)

x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2011

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

COMMISSION FILE NUMBER 001-31924

NELNET, INC.

(Exact name of registrant as specified in its charter)

NEBRASKA (State or other jurisdiction of incorporation or organization)	84-0748903 (I.R.S. Employer Identification No.)
121 SOUTH 13TH STREET, SUITE 201 LINCOLN, NEBRASKA (Address of principal executive offices)	68508 (Zip Code)

(402) 458-2370

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes [X] No [ ]

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes [X] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer [ ] Accelerated filer [X]

Non-accelerated filer [ ] Smaller reporting company [ ]

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes [ ] No [X]

As of July 31, 2011, there were 37,043,597 and 11,495,377 shares of Class A Common Stock and Class B Common Stock, par value $0.01 per share, outstanding, respectively (excluding 11,317,364 shares of Class A Common Stock held by wholly owned subsidiaries).

NELNET, INC.

FORM 10-Q

INDEX

June 30, 2011

PART I. FINANCIAL INFORMATION
	Item 1.	Financial Statements	2
	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	28
	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	70
	Item 4.	Controls and Procedures	76

PART II. OTHER INFORMATION
	Item 1.	Legal Proceedings	76
	Item 1A.	Risk Factors	77
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	78
	Item 6.	Exhibits	80

Signatures			81

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

NELNET, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(Dollars in thousands, except share data)

	As of			As of
	June 30, 2011			December 31, 2010
	(unaudited)
Assets:
Student loans receivable (net of allowance for loan losses of $42,300 and $43,626, respectively)	$	23,228,778			23,948,014
Student loans receivable - held for sale		—			84,987
Cash and cash equivalents:
Cash and cash equivalents - not held at a related party		12,851			6,952
Cash and cash equivalents - held at a related party		103,490			276,849
Total cash and cash equivalents		116,341			283,801
Investments - trading securities		31,664			43,236
Restricted cash and investments		610,730			668,757
Restricted cash - due to customers		64,452			88,528
Accrued interest receivable		302,481			318,152
Accounts receivable (net of allowance for doubtful accounts of $1,172 and $1,221, respectively)		51,116			52,614
Goodwill		117,118			117,118
Intangible assets, net		37,564			38,712
Property and equipment, net		34,593			30,573
Other assets		94,224			101,054
Fair value of derivative instruments		182,450			118,346

Total assets	$	24,871,511			25,893,892

Liabilities:
Bonds and notes payable	$	23,605,413			24,672,472
Accrued interest payable		17,093			19,153
Other liabilities		172,386			191,017
Due to customers		64,452			88,528
Fair value of derivative instruments		23,383			16,089
Total liabilities		23,882,727			24,987,259

Shareholders' equity:
Preferred stock, $0.01 par value. Authorized 50,000,000 shares; no shares issued or outstanding		—			—
Common stock:
Class A, $0.01 par value. Authorized 600,000,000 shares; issued and outstanding 37,044,372 shares as of June 30, 2011 and 36,846,353 shares as of December 31, 2010		370			368
Class B, convertible, $0.01 par value. Authorized 60,000,000 shares; issued and outstanding 11,495,377 shares as of June 30, 2011 and December 31, 2010		115			115
Additional paid-in capital		74,646			76,263
Retained earnings		914,823			831,057
Employee notes receivable		(1,170	)		(1,170	)
Total shareholders' equity		988,784			906,633
Commitments and contingencies
Total liabilities and shareholders' equity	$	24,871,511			25,893,892

See accompanying notes to consolidated financial statements.

NELNET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(Dollars in thousands, except share data)
(unaudited)

	Three months						Six months
	ended June 30,						ended June 30,
	2011			2010			2011			2010
Interest income:
Loan interest	$	138,934			155,353			276,292			290,320
Investment interest		856			1,304			1,582			2,305
Total interest income		139,790			156,657			277,874			292,625
Interest expense:
Interest on bonds and notes payable		51,054			59,243			103,361			110,102
Net interest income		88,736			97,414			174,513			182,523
Less provision for loan losses		5,250			6,200			9,000			11,200
Net interest income after provision for loan losses		83,486			91,214			165,513			171,323

Other income (expense):
Loan and guaranty servicing revenue		37,389			36,652			73,025			73,046
Tuition payment processing and campus commerce revenue		14,761			12,795			34,130			30,177
Enrollment services revenue		32,315			35,403			66,183			68,674
Software services revenue		4,346			5,499			9,123			9,843
Other income		6,826			8,496			13,318			15,756
Gain on sale of loans and debt repurchases		—			8,759			8,307			18,936
Derivative market value and foreign currency adjustments and derivative settlements, net		(20,335	)		(10,608	)		(23,371	)		(8,926	)
Total other income		75,302			96,996			180,715			207,506

Operating expenses:
Salaries and benefits		42,881			40,962			86,793			81,606
Cost to provide enrollment services		22,140			24,111			44,979			46,136
Depreciation and amortization		6,769			9,728			13,545			20,511
Restructure expense		—			72			—			1,269
Other		28,767			33,348			54,872			62,403

Total operating expenses		100,557			108,221			200,189			211,925

Income before income taxes		58,231			79,989			146,039			166,904
Income tax expense		(21,106	)		(29,996	)		(54,034	)		(62,589	)

Net income	$	37,125			49,993			92,005			104,315

Earnings per common share:
Net earnings - basic	$	0.76			1.00			1.90			2.08

Net earnings - diluted	$	0.76			0.99			1.89			2.08

Weighted average common shares outstanding:
Basic		48,302,779			49,735,398			48,237,411			49,726,099
Diluted		48,488,046			49,934,648			48,425,886			49,923,680

See accompanying notes to consolidated financial statements.

NELNET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE INCOME
(Dollars in thousands, except share data)
(unaudited)

	Preferred									Class A			Class B		Additional						Employee			Total
	stock		Common stock shares					Preferred		common			common		paid-in			Retained			notes			shareholders’
	shares		Class A			Class B		stock		stock			stock		capital			earnings			receivable			equity

Balance as of March 31, 2010		—		38,587,293			11,495,377	$	—		386			115		112,980			726,982			(1,250	)		839,213
Comprehensive income:
Net income		—		—			—		—		—			—		—			49,993			—			49,993
Cash dividend on Class A and Class B common stock - $0.07 per share		—		—			—		—		—			—		—			(3,507	)		—			(3,507	)
Issuance of common stock, net of forfeitures		—		71,156			—		—		1			—		701			—			—			702
Compensation expense for stock based awards		—		—			—		—		—			—		366			—			—			366
Repurchase of common stock		—		(663,443	)		—		—		(7	)		—		(12,815	)		—			—			(12,822	)
Balance as of June 30, 2010		—		37,995,006			11,495,377	$	—		380			115		101,232			773,468			(1,250	)		873,945

Balance as of March 31, 2011		—		36,983,557			11,495,377	$	—		370			115		73,502			882,550			(1,170	)		955,367
Comprehensive income:
Net income		—		—			—		—		—			—		—			37,125			—			37,125
Cash dividend on Class A and Class B common stock - $0.10 per share		—		—			—		—		—			—		—			(4,852	)		—			(4,852	)
Issuance of common stock, net of forfeitures		—		70,794			—		—		1			—		1,027			—			—			1,028
Compensation expense for stock based awards		—		—			—		—		—			—		342			—			—			342
Repurchase of common stock		—		(9,979	)		—		—		(1	)		—		(225	)		—			—			(226	)
Balance as of June 30, 2011		—		37,044,372			11,495,377	$	—		370			115		74,646			914,823			(1,170	)		988,784

Balance as of December 31, 2009		—		38,396,791			11,495,377	$	—		384			115		109,359			676,154			(1,449	)		784,563
Comprehensive income:
Net income		—		—			—		—		—			—		—			104,315			—			104,315
Cash dividend on Class A and Class B common stock - $0.14 per share		—		—			—		—		—			—		—			(7,001	)		—			(7,001	)
Issuance of common stock, net of forfeitures		—		274,594			—		—		3			—		4,233			—			—			4,236
Compensation expense for stock based awards		—		—			—		—		—			—		691			—			—			691
Repurchase of common stock		—		(676,379	)		—		—		(7	)		—		(13,051	)		—			—			(13,058	)
Reduction of employee stock notes receivable		—		—			—		—		—			—		—			—			199			199
Balance as of June 30, 2010		—		37,995,006			11,495,377	$	—		380			115		101,232			773,468			(1,250	)		873,945

Balance as of December 31, 2010		—		36,846,353			11,495,377	$	—		368			115		76,263			831,057			(1,170	)		906,633
Comprehensive income:
Net income		—		—			—		—		—			—		—			92,005			—			92,005
Cash dividend on Class A and Class B common stock - $0.17 per share		—		—			—		—		—			—		—			(8,239	)		—			(8,239	)
Contingency payment related to business combination		—		—			—		—		—			—		(5,893	)		—			—			(5,893	)
Issuance of common stock, net of forfeitures		—		222,463			—		—		3			—		4,113			—			—			4,116
Compensation expense for stock based awards		—		—			—		—		—			—		697			—			—			697
Repurchase of common stock		—		(24,444	)		—		—		(1	)		—		(534	)		—			—			(535	)
Balance as of June 30, 2011		—		37,044,372			11,495,377	$	—		370			115		74,646			914,823			(1,170	)		988,784

See accompanying notes to consolidated financial statements.

NELNET, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Dollars in thousands)
(unaudited)

	Six months ended June 30,
	2011			2010

Net income	$	92,005			104,315
Adjustments to reconcile net income to net cash provided by operating activities, net of business acquisition:
Depreciation and amortization, including loan premiums/discount and deferred origination costs		35,841			50,193
Provision for loan losses		9,000			11,200
Derivative market value adjustment		(68,658	)		168,201
Foreign currency transaction adjustment		84,354			(165,075	)
Proceeds to terminate and/or amend derivative instruments		12,369			14,764
Payments to terminate and/or amend derivative instruments		(522	)		(763	)
Gain on sale of loans		(1,345	)		—
Gain from debt repurchases		(6,962	)		(18,936	)
Change in investments - trading securities, net		11,572			(31,017	)
Deferred income tax (benefit) expense		(8,715	)		7,229
Non-cash compensation expense		1,092			1,119
Other non-cash items		108			495
Decrease (increase) in accrued interest receivable		15,671			(68,182	)
Decrease (increase) in accounts receivable		1,498			(15,393	)
Decrease in other assets		3,258			4,036
(Decrease) increase in accrued interest payable		(2,060	)		2,531
Decrease in other liabilities		(10,290	)		(3,306	)

Net cash provided by operating activities		168,216			61,411

Cash flows from investing activities, net of business acquisition:
Originations and purchases of student loans, including loan premiums/discounts and deferred origination costs		(662,324	)		(2,936,134	)
Purchases of student loans, including loan premiums, from a related party		(29	)		(988,998	)
Net proceeds from student loan repayments, claims, capitalized interest, participations, and other		1,350,344			1,049,712
Proceeds from sale of student loans		95,131			21,036
Purchases of property and equipment, net		(8,281	)		(4,670	)
Decrease (increase) in restricted cash and investments, net		58,027			(44,397	)
Business and asset acquisitions, net of cash acquired, including contingency payments		(14,080	)		(3,000	)

Net cash provided by (used in) investing activities		818,788			(2,906,451	)

Cash flows from financing activities:
Payments on bonds and notes payable		(1,782,953	)		(1,778,360	)
Proceeds from issuance of bonds and notes payable		745,554			4,586,636
Payments on bonds payable due to a related party		(107,050	)		—
Payments of debt issuance costs		(1,506	)		(7,043	)
Dividends paid		(8,239	)		(7,001	)
Repurchases of common stock		(535	)		(13,058	)
Proceeds from issuance of common stock		265			247
Payments received on employee stock notes receivable		—			199

Net cash (used in) provided by financing activities		(1,154,464	)		2,781,620

Net decrease in cash and cash equivalents		(167,460	)		(63,420	)

Cash and cash equivalents, beginning of period		283,801			338,181

Cash and cash equivalents, end of period	$	116,341			274,761

Supplemental disclosures of cash flow information:
Interest paid	$	101,007			102,783

Income taxes paid, net of refunds	$	63,331			51,887

See accompanying notes to consolidated financial statements.

NELNET, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Information as of June 30, 2011 and for the three and six months ended

June 30, 2011 and 2010 is unaudited)

(Dollars in thousands, except per share amounts, unless otherwise noted)

1. Basis of Financial Reporting

The accompanying unaudited consolidated financial statements of Nelnet, Inc. and subsidiaries (the “Company”) as of June 30, 2011 and for the three and six months ended June 30, 2011 and 2010 have been prepared on the same basis as the audited consolidated financial statements for the year ended December 31, 2010 and, in the opinion of the Company’s management, the unaudited consolidated financial statements reflect all adjustments, consisting of normal recurring adjustments, necessary for a fair presentation of results of operations for the interim periods presented. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates. Operating results for the three and six months ended June 30, 2011 are not necessarily indicative of the results for the year ending December 31, 2011. The unaudited consolidated financial statements should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

Reclassifications

Certain amounts previously reported within operating expenses have been reclassified to conform to the current period presentation. These reclassifications include:

Reclassifying “professional and other services,” “occupancy and communications,” “postage and distribution,” “advertising and marketing,” and “trustee and other debt related fees” to “other” operating expenses.

Reclassifying student list amortization, which was previously included in “advertising and marketing,” to “depreciation and amortization.”

The reclassifications had no effect on consolidated net income or consolidated assets and liabilities.

2. Student Loans Receivable and Allowance for Loan Losses

The Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2010-20, Disclosure about the Credit Quality of Financing Receivables and the Allowance for Credit Losses (“ASU 2010-20”), which was an update to the Receivables Topic of the FASB Accounting Standards Codification (“ASC”). In accordance with ASU 2010-20, the Company has expanded its disclosures about the credit quality of its student loans receivable and the associated allowance for loan losses. ASU 2010-20 requires entities to provide disclosures on a disaggregated basis. The ASU defines two levels of disaggregation – portfolio segment and class of financing receivable. A portfolio segment is defined as the level at which an entity develops and documents a systematic method for determining its allowance for credit losses. Classes of financing receivables generally are a disaggregation of a portfolio segment. The Company evaluates the adequacy of the allowance for loan losses on its federally insured loan portfolio separately from its non-federally insured loan portfolio. Management has determined that each of the federally insured loan portfolio and the non-federally insured loan portfolio meets the definition of a portfolio segment. Accordingly, the portfolio segment basis disclosures required by ASU 2010-20 are presented in this note for each of these portfolios. The Company does not disaggregate its portfolio segment student loan portfolios into classes of financing receivables as defined in ASU 2010-20. In addition, as of June 30, 2011 and December 31, 2010, the Company does not have any impaired loans as defined in the Receivables Topic of the FASB ASC.

Student loans receivable consisted of the following:

	As of June 30, 2011			As of December 31, 2010
	Held for investment			Held for investment			Held for sale (a)
Federally insured loans	$	23,083,157			23,757,699			—
Non-federally insured loans		30,655			26,370			84,987
		23,113,812			23,784,069			84,987
Unamortized loan premiums/discounts and deferred origination costs, net		157,266			207,571			—
Allowance for loan losses – federally insured loans		(31,968	)		(32,908	)		—
Allowance for loan losses – non-federally insured loans		(10,332	)		(10,718	)		—
	$	23,228,778			23,948,014			84,987
Allowance for federally insured loans as a percentage of such loans		0.14	%		0.14	%
Allowance for non-federally insured loans as a percentage of such loans		33.70	%		40.64	%

(a)

On January 13, 2011, the Company sold a portfolio of non-federally insured loans for proceeds of $91.3 million (100% of par value). The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent. As of December 31, 2010, the Company classified this portfolio as held for sale and the loans were carried at fair value.

Activity in the Allowance for Loan Losses

The provision for loan losses represents the periodic expense of maintaining an allowance sufficient to absorb losses, net of recoveries, inherent in the portfolio of student loans. Activity in the allowance for loan losses is shown below.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Balance at beginning of period	$	41,097			49,400			43,626			50,887
Provision for loan losses:
Federally insured loans		5,000			5,200			8,500			9,200
Non-federally insured loans		250			1,000			500			2,000
Total provision for loan losses		5,250			6,200			9,000			11,200
Charge-offs:
Federally insured loans		(4,585	)		(4,971	)		(9,440	)		(9,039	)
Non-federally insured loans		(1,226	)		(2,383	)		(2,220	)		(3,763	)
Total charge-offs		(5,811	)		(7,354	)		(11,660	)		(12,802	)
Recoveries:
Non-federally insured loans		283			331			653			582
Total recoveries		283			331			653			582

Purchase of federally insured loans		—			2,000			—			2,710
Purchase of non-federally insured loans		—			220			—			220
Transfer to/from repurchase obligation related to loans sold/purchased, net		1,481			—			681			(2,000	)
Balance at end of period	$	42,300			50,797			42,300			50,797

Allocation of the allowance for loan losses:
Federally insured loans	$	31,968			32,972			31,968			32,972
Non-federally insured loans		10,332			17,825			10,332			17,825
Total allowance for loan losses	$	42,300			50,797			42,300			50,797

Repurchase Obligations

In addition, on January 13, 2011, the Company sold a portfolio of non-federally insured loans for proceeds of $91.3 million (100% of par value). The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent.

The Company’s estimate related to its obligation to repurchase these loans is included in “other liabilities” in the Company’s consolidated balance sheet. The activity related to this accrual is detailed below.

	Three months ended June 30,					Six months ended June 30,
	2011			2010		2011			2010

Beginning balance	$	19,670			12,600		12,600			10,600
Repurchase obligation transferred to/from the allowance for loan losses related to loans purchased/sold, net		(1,481	)		—		(681	)		2,000
Repurchase obligation associated with loans sold (a)		—			—		6,270			—
Current period expense (b)		2,500			—		2,500			—
Ending balance	$	20,689			12,600		20,689			12,600

(a)

As discussed previously, on January 13, 2011, the Company sold a portfolio of loans and retained all credit risk related to this portfolio. These loans were classified as held for sale as of December 31, 2010 and the loans were carried at fair value. Upon sale, the Company established a repurchase obligation associated with those loans that are estimated to become 60 days delinquent.

(b)

The current period expense is included in “other” under operating expenses in the accompanying consolidated statements of income. During the three months ended June 30, 2011, the Company recorded an expense of $2.5 million related to its obligation to repurchase non-federally insured loans.

Student Loan Status and Delinquencies

Delinquencies have the potential to adversely impact the Company’s earnings through increased servicing and collection costs and account charge-offs. The table below shows the Company’s student loan delinquency amounts on loans held for investment.

	As of June 30, 2011					As of December 31, 2010
	Dollars		Percent			Dollars		Percent
Federally Insured Loans:
Loans in-school/grace/deferment (a)	$	4,061,955				$	4,358,616
Loans in forebearance (b)		3,263,802					2,984,869
Loans in repayment status:
Loans current		13,748,083		87.2	%		14,309,480		87.2	%
Loans delinquent 31-60 days (c)		583,443		3.7			794,140		4.8
Loans delinquent 61-90 days (c)		358,539		2.3			306,853		1.9
Loans delinquent 91 days or greater (d)		1,067,335		6.8			1,003,741		6.1
Total loans in repayment		15,757,400		100.0	%		16,414,214		100.0	%
Total federally insured loans	$	23,083,157				$	23,757,699
Non-Federally Insured Loans:
Loans in-school/grace/deferment (a)	$	3,749				$	3,500
Loans in forebearance (b)		510					292
Loans in repayment status:
Loans current		22,221		84.2	%		16,679		73.9	%
Loans delinquent 31-60 days (c)		624		2.4			1,546		6.8
Loans delinquent 61-90 days (c)		587		2.2			1,163		5.2
Loans delinquent 91 days or greater		2,964		11.2			3,190		14.1
Total loans in repayment		26,396		100.0	%		22,578		100.0	%
Total non-federally insured loans	$	30,655				$	26,370

(a)	Loans for borrowers who still may be attending school or engaging in other permitted educational activities and are not yet required to make payments on the loans, e.g., residency periods for medical students or a grace period for bar exam preparation for law students.

(b)	Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, according to a schedule approved by the servicer consistent with the established loan program servicing procedures and policies.

(c)	The period of delinquency is based on the number of days scheduled payments are contractually past due and relate to repayment loans, that is, receivables not charged off, and not in school, grace, deferment, or forbearance.

(d)	Loans delinquent 91 days or greater include federally insured loans in claim status, which are loans that have gone into default and have been submitted to the guaranty agency.

Loan Sales

See note 4, “Gain on Sale of Loans and Debt Repurchases,” for a summary of loans sold by the Company.

Loan Purchases

See note 14, “Subsequent Event,” for a summary of a significant purchase of federally insured loans that occurred subsequent to June 30, 2011.

3. Bonds and Notes Payable

The following tables summarize the Company’s outstanding debt obligations by type of instrument:

	As of June 30, 2011
	Carrying		Interest rate
	amount		range			Final maturity

Variable-rate bonds and notes (a):
Bonds and notes based on indices	$	19,629,816		0.26% - 6.90	%	5/26/14 - 7/27/48
Bonds and notes based on auction or remarketing		717,175		0.10% - 1.44	%	5/1/28 - 5/1/42

Total variable-rate bonds and notes		20,346,991

Commercial paper - FFELP warehouse facility		469,578		0.18% - 0.29	%	7/29/13
Department of Education Conduit		2,497,198		0.25	%	5/8/14
Unsecured line of credit		177,300		0.56	%	5/8/12
Unsecured debt - Junior Subordinated Hybrid Securities		100,697		7.40	%	9/15/61
Other borrowings		13,649		3.50% - 5.10	%	11/14/11 - 11/11/15

	$	23,605,413

	As of December 31, 2010
	Carrying		Interest rate
	amount		range			Final maturity
Variable-rate bonds and notes (a):
Bonds and notes based on indices	$	20,170,217		0.30% - 6.90	%	5/26/14 - 7/27/48
Bonds and notes based on auction or remarketing		944,560		0.24% - 1.51	%	5/1/11 - 7/1/43

Total variable-rate bonds and notes		21,114,777

Commercial paper - FFELP warehouse facility		108,381		0.29% - 0.35	%	7/29/13
Department of Education Conduit		2,702,345		0.31	%	5/8/14
Unsecured line of credit		450,000		0.79	%	5/8/12
Unsecured debt - Junior Subordinated Hybrid Securities		163,255		7.40	%	9/15/61
Related party debt		107,050		0.53	%	5/20/11
Other borrowings		26,664		0.26% - 5.10	%	1/1/11 - 11/11/15

	$	24,672,472

(a)

Issued in asset-backed securitizations

Secured Financing Transactions

The Company has historically relied upon secured financing vehicles as its most significant source of funding for student loans. The net cash flow the Company receives from the securitized student loans generally represents the excess amounts, if any, generated by the underlying student loans over the amounts required to be paid to the bondholders, after deducting servicing fees and any other expenses relating to the securitizations. The Company’s rights to cash flow from securitized student loans are subordinate to bondholder interests and may fail to generate any cash flow beyond what is due to bondholders. The Company’s secured financing vehicles during the periods presented above include a loan warehouse facility, asset-backed securitizations, and the government’s Conduit Program (as described below).

The majority of the bonds and notes payable are primarily secured by the student loans receivable, related accrued interest, and by the amounts on deposit in the accounts established under the respective bond resolutions or financing agreements. Certain variable rate bonds and notes are secured by a letter of credit and reimbursement agreement issued by a third-party liquidity provider.

FFELP warehouse facilities

The Company funds a portion of its Federal Family Education Loan Program (the “FFEL Program” or “FFELP”) loan acquisitions using its FFELP warehouse facility. Student loan warehousing allows the Company to buy and manage student loans prior to transferring them into more permanent financing arrangements. As of June 30, 2011, the Company’s FFELP warehouse facility had a maximum financing amount of $500.0 million, with a revolving financing structure supported by 364-day liquidity provisions. As of June 30, 2011, $469.6 million was outstanding under the FFELP warehouse facility, $30.4 million was available for future use, and $28.1 million was advanced as equity support.

On July 14, 2011, the Company renewed the liquidity agreement on its existing FFELP warehouse facility (the “NFSLW-I Warehouse”) and entered into an additional FFELP warehouse facility (the “NHELP-I Warehouse”).

Effective July 14, 2011, the Company’s NFSLW-I Warehouse facility has a maximum financing amount of $300.0 million, with a revolving financing structure supported by 364-day liquidity provisions, which expires on April 1, 2012. The final maturity date of the facility is July 1, 2014. In the event the Company is unable to renew the liquidity provisions by April 1, 2012, the facility would become a term facility at a stepped-up cost, with no additional student loans being eligible for financing, and the Company would be required to refinance the existing loans in the facility by July 1, 2014.

The NFSLW-I Warehouse facility provides for formula based advance rates depending on FFELP loan type, up to a maximum of 85 percent to 98 percent of the principal and interest of loans financed. The advance rates for collateral may increase or decrease based on market conditions, but they are subject to a minimum advance of 84.5 to 90 percent based on loan type. The facility contains financial covenants relating to levels of the Company’s consolidated net worth, ratio of adjusted EBITDA to corporate debt interest, and unencumbered cash. Any violation of these covenants could result in a requirement for the immediate repayment of any outstanding borrowings under the facility

The new NHELP-I Warehouse has a maximum financing amount of $500.0 million, with a revolving financing structure supported by 364-day liquidity provisions, which expires on October 1, 2012. The final maturity date of the facility is July 1, 2014. In the event the Company is unable to renew the liquidity provisions by October 1, 2012, the facility would become a term facility at a stepped-up cost, with no additional student loans being eligible for financing, and the Company would be required to refinance the existing loans in the facility by July 1, 2014.

The NHELP-I Warehouse facility provides for formula based advance rates depending on FFELP loan type, up to a maximum of 93 percent to 95 percent of the principal and interest of loans financed. The advance rates for collateral may increase or decrease based on market conditions, but they are subject to a minimum advance of 85 to 90 percent based on loan type. The facility contains financial covenants relating to levels of the Company’s consolidated net worth, ratio of adjusted EBITDA to corporate debt interest, and unencumbered cash. Any violation of these covenants could result in a requirement for the immediate repayment of any outstanding borrowings under the facility.

Asset-backed securitizations

During the first quarter of 2011, the Company completed an asset-backed securities transaction totaling $384.4 million. Notes issued in this asset-backed securities transaction carry interest rates based on a spread to LIBOR. The Company used the proceeds from the sale of these notes to purchase principal and interest on student loans, including loans which were previously financed in the FFELP warehouse facility.

See note 14, “Subsequent Event,” for a summary of notes payable related to a significant purchase of oederally insured loans that occurred subsequent to June 30, 2011.

Department of Education’s Conduit Program

In May 2009, the U.S. Department of Education (the “Department”) implemented a program under which it finances eligible FFELP Stafford and PLUS loans in a conduit vehicle established to provide funding for student lenders (the “Conduit Program”). Loans eligible for the Conduit Program had to be first disbursed on or after October 1, 2003, but not later than June 30, 2009, and fully disbursed before September 30, 2009, and meet certain other requirements. Funding for the Conduit Program is provided by the capital markets at a cost based on market rates, with the Company being advanced 97 percent of the student loan face amount. Excess amounts needed to fund the remaining 3 percent of the student loan balances were contributed by the Company. The Conduit Program expires on May 8, 2014. The Student Loan Short-Term Notes (“Student Loan Notes”) issued by the Conduit Program are supported by a combination of (i) notes backed by FFELP loans, (ii) a liquidity agreement with the Federal Financing Bank, and (iii) a put agreement provided by the Department. If the conduit does not have sufficient funds to pay all Student Loan Notes, then those Student Loan Notes will be repaid with funds from the Federal Financing Bank. The Federal Financing Bank will hold the notes for a short period of time and, if at the end of that time, the Student Loan Notes still cannot be paid off, the underlying FFELP loans that serve as collateral to the Conduit Program will be sold to the Department through a put agreement at a price of 97 percent of the face amount of the loans. As of June 30, 2011, the Company had $2.5 billion borrowed under the facility and $87.9 million advanced as equity support in the facility. Effective July 1, 2010, no additional loans could be funded using the Conduit Program.

Unsecured Line of Credit

The Company has a $750.0 million unsecured line of credit that terminates in May 2012. As of June 30, 2011, there was $177.3 million outstanding on this line. Upon termination in 2012, there can be no assurance that the Company will be able to maintain this line of credit, find alternative funding, or increase the amount outstanding under the line, if necessary. The lending commitment under the Company’s unsecured line of credit is provided by a total of thirteen banks, with no individual bank representing more than 11% of the total lending commitment. The bank lending group includes Lehman Brothers Bank (“Lehman”), a subsidiary of Lehman Brothers Holdings Inc., which represents approximately 7% of the lending commitment under the line of credit. In September 2008, Lehman Brothers Holdings Inc. filed a voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code. The Company does not expect that Lehman will fund future borrowing requests. As of June 30, 2011, excluding Lehman’s lending commitment, the Company has $532.6 million available for future use under its unsecured line of credit.

The line of credit agreement contains certain financial covenants that, if not met, lead to an event of default under the agreement. The covenants include maintaining:

A minimum consolidated net worth

A minimum adjusted EBITDA to corporate debt interest (over the last four rolling quarters)

A limitation on subsidiary indebtedness

A limitation on the percentage of non-guaranteed loans in the Company’s portfolio

As of June 30, 2011, the Company was in compliance with all of these requirements. Many of these covenants are duplicated in the Company’s other lending facilities, including its FFELP warehouse facilities.

The Company’s operating line of credit does not have any covenants related to unsecured debt ratings. However, changes in the Company’s ratings (as well as the amounts the Company borrows) have modest implications on the pricing level at which the Company obtains funding.

A default on the Company’s FFELP warehouse facilities would result in an event of default on the Company’s unsecured line of credit that would result in the outstanding balance on the line of credit becoming immediately due and payable.

Related Party Transactions

Union Bank Participation Agreement

The Company maintains an agreement with Union Bank and Trust Company (“Union Bank”), an entity under common control, as trustee for various grantor trusts, under which Union Bank has agreed to purchase from the Company participation interests in student loans (the “FFELP Participation Agreement”). The Company uses this facility as an additional source to fund FFELP student loans. The Company has the option to purchase the participation interests from the grantor trusts at the end of a 364-day term upon termination of the participation certificate. As of June 30, 2011 and December 31, 2010, $570.7 million and $350.4 million, respectively, of loans were subject to outstanding participation interests held by Union Bank, as trustee, under this agreement. The agreement automatically renews annually and is terminable by either party upon five business days notice. This agreement provides beneficiaries of Union Bank’s grantor trusts with access to investments in interests in student loans, while providing liquidity to the Company. The Company can participate loans to Union Bank to the extent of availability under the grantor trusts, up to $750 million or an amount in excess of $750 million if mutually agreed to by both parties. Loans participated under this agreement have been accounted for by the Company as loan sales. Accordingly, the participation interests sold are not included on the Company’s consolidated balance sheets.

Related Party Debt

The Company has from time to time repurchased certain of its own asset-backed securities (bonds and notes payable). For accounting purposes, these notes have been effectively retired and are not included on the Company’s consolidated balance sheets. However, these securities are legally outstanding at the trust level and the Company could sell these notes to third parties or redeem the notes at par as cash is generated by the trust estate. As of December 31, 2010, the Company had $107.1 million of these securities participated to Union Bank, as trustee for various grantor trusts, and such notes were included in “bonds and notes payable” on the Company’s consolidated balance sheet. During the first quarter of 2011, the Company redeemed all outstanding notes under this participation.

Debt Repurchases

During the first six months of 2010 and 2011, the Company repurchased outstanding debt as summarized in note 4, “Gain on Sale of Loans and Debt Repurchases.”

4. Gain on Sale of Loans and Debt Repurchases

“Gain on sale of loans and debt repurchases” in the accompanying consolidated statements of income is composed of the following items:

	Three months ended June 30, 2011						Six months ended June 30, 2011
	Notional amount		Purchase price		Gain		Notional amount		Purchase price		Gain
Gains on debt repurchases:
Junior Subordinated Hybrid Securities	$	—		—		—		62,558		55,651		6,907
Asset-backed securities (a)		—		—		—		600		545		55
	$	—		—		—		63,158		56,196		6,962
Gain on sale of loans						—						1,345

Gain on sale of loans and debt repurchases, net					$	—					$	8,307

	Three months ended June 30, 2010						Six months ended June 30, 2010
	Notional amount		Purchase price		Gain		Notional amount		Purchase price		Gain
Gains on debt repurchases:
Asset-backed securities (a)	$	117,775		109,016		8,759		392,025		373,089		18,936

(a)

For accounting purposes, the asset-backed securities repurchased by the Company are effectively retired and are not included on the Company’s consolidated balance sheet. However, as of June 30, 2011, the Company has purchased a cumulative amount of $61.7 million of these securities that remain legally outstanding at the trust level and the Company could sell these notes to third parties or redeem the notes at par as cash is generated by the trust estate. Upon a sale to third parties, the Company would obtain cash proceeds equal to the market value of the notes on the date of such sale. The par value of these notes ($61.7 million as of June 30, 2011) may not represent market value of such securities.

5. Derivative Financial Instruments

The Company is exposed to certain risks relating to its ongoing business operations. The primary risks managed by using derivative instruments are interest rate risk and foreign currency exchange risk.

Interest Rate Risk

The Company’s primary market risk exposure arises from fluctuations in its borrowing and lending rates, the spread between which could impact the Company due to shifts in market interest rates. Because the Company generates a significant portion of its earnings from its student loan spread, the interest rate sensitivity of the balance sheet is a key profitability driver. The Company has adopted a policy of periodically reviewing the mismatch related to the interest rate characteristics of its assets and liabilities together with the Company’s assessment of current and future market conditions. Based on those factors, the Company uses derivative instruments as part of its overall risk management strategy.

Basis Swaps

The Company funds the majority of its student loan assets with one-month or three-month LIBOR indexed floating rate securities. Meanwhile, the interest earned on the Company’s student loan assets is indexed to commercial paper and treasury bill rates. The different interest rate characteristics of the Company’s loan assets and liabilities funding these assets results in basis risk. The Company also faces repricing risk due to the timing of the interest rate resets on its liabilities, which may occur as infrequently as once a quarter, in contrast to the timing of the interest rate resets on its assets, which generally occurs daily. In a declining interest rate environment, this may cause the Company’s student loan spread to compress, while in a rising rate environment, it may cause the spread to increase. As of June 30, 2011, the Company had $22.1 billion and $1.0 billion of FFELP loans indexed to the three-month financial commercial paper rate and the three-month treasury bill rate, respectively, both of which reset daily, and $18.9 billion of debt indexed to three-month LIBOR, which resets quarterly, and $0.7 billion of debt indexed to one-month LIBOR, which resets monthly.

Because of the different indice types and different indice reset frequencies, the Company is exposed to interest rate risk in the form of basis risk and repricing risk, which, as noted above, is the risk that the different indices may reset at different frequencies, or will not move in the same direction or with the same magnitude. While these indices are all short term in nature with rate movements that are highly correlated over a longer period of time, there have been points in recent history when volatility has been high and correlation has been reduced.

The Company has used derivative instruments to hedge both the basis and repricing risk on certain student loans in which the Company earns interest based on a treasury bill rate that resets daily and are funded with debt indexed to primarily three-month LIBOR. To hedge these loans, the Company has entered into basis swaps in which the Company receives three-month LIBOR set discretely in advance and pays a weekly treasury bill rate plus a spread as defined in the agreement (“T-Bill/LIBOR Basis Swaps”).

However, the Company does not generally hedge the basis risk on those assets indexed to the commercial paper rate that are funded with liabilities in which the Company pays primarily on the LIBOR indice, since the derivatives needed to hedge this risk are generally illiquid or non-existent and the relationship between these indices has been highly correlated over a long period of time.

The Company has also used derivative instruments to hedge the repricing risk due to the timing of the interest rate resets on its assets and liabilities. The Company has entered into basis swaps in which the Company receives three-month LIBOR set discretely in advance and pays one-month LIBOR plus or minus a spread as defined in the agreements (the “1:3 Basis Swaps”).

The following table summarizes the Company’s basis swaps outstanding as of both June 30, 2011 and December 31, 2010:

	Notional Amounts
	1:3 Basis Swaps		T-Bill/LIBOR Basis Swaps
Maturity	1:3 Basis Swaps		T-Bill/LIBOR Basis Swaps

2011	$	-		225,000
2021		250,000		-
2023		1,250,000		-
2024		250,000		-
2028		100,000		-
2039 (a)		150,000		-
2040 (b)		200,000		-

	$	2,200,000		225,000

(a)

This derivative has a forward effective start date in 2015.

(b)

This derivative has a forward effective start date in 2020.

Interest rate swaps – floor income hedges

FFELP loans originated prior to April 1, 2006 generally earn interest at the higher of a floating rate based on the Special Allowance Payment (or SAP) formula set by the Department and the borrower rate, which is fixed over a period of time. The SAP formula is based on an applicable indice plus a fixed spread that is dependent upon when the loan was originated, the loan’s repayment status, and funding sources for the loan. The Company generally finances its student loan portfolio with variable rate debt. In low and/or declining interest rate environments, when the fixed borrower rate is higher than the rate produced by the SAP formula, the Company’s student loans earn at a fixed rate while the interest on the variable rate debt typically continues to decline. In these interest rate environments, the Company may earn additional spread income that it refers to as floor income.

Depending on the type of loan and when it was originated, the borrower rate is either fixed to term or is reset to an annual rate each July 1. As a result, for loans where the borrower rate is fixed to term, the Company may earn floor income for an extended period of time, which the Company refers to as fixed rate floor income, and for those loans where the borrower rate is reset annually on July 1, the Company may earn floor income to the next reset date, which the Company refers to as variable rate floor income. In accordance with legislation enacted in 2006, lenders are required to rebate fixed rate floor income and variable rate floor income to the Department for all FFELP loans first originated on or after April 1, 2006.

Absent the use of derivative instruments, a rise in interest rates may reduce the amount of floor income received and this may have an impact on earnings due to interest margin compression caused by increasing financing costs, until such time as the federally insured loans earn interest at a variable rate in accordance with their special allowance payment formulas. In higher interest rate environments, where the interest rate rises above the borrower rate and fixed rate loans effectively become variable rate loans, the impact of the rate fluctuations is reduced.

As of June 30, 2011 and December 31, 2010, the Company had $9.8 billion and $8.5 billion, respectively, of student loan assets that were earning fixed rate floor income. The following tables summarize the outstanding derivative investments used by the Company to economically hedge these loans.

	As of June 30, 2011
			Weighted
			average fixed
	Notional		rate paid by
Maturity	Amount		the Company (a)

2011	$	3,300,000	0.55	%
2012		950,000	1.08
2013		2,150,000	0.85
2015		100,000	2.26
2020		50,000	3.23

	$	6,550,000	0.77	%

		As of December 31, 2010
				Weighted
				average fixed
		Notional		rate paid by
Maturity		Amount		the Company (a)

2011		$	4,300,000	0.53	%
2012			3,950,000	0.67
2013			650,000	1.07
2015			100,000	2.26
2020			50,000	3.23

		$	9,050,000	0.66	%
(a)	For all interest rate derivatives, the Company receives discrete

Interest rate swaps – unsecured debt hedges

On September 27, 2006, the Company issued $200.0 million aggregate principal amount of Junior Subordinated Hybrid Securities. As of June 30, 2011, $100.7 million of these notes were outstanding. The interest rate on the Hybrid Securities from the date they were issued through September 28, 2011 is 7.40%, payable semi-annually. Beginning September 29, 2011 through September 29, 2036, the interest rate on the Hybrid Securities will be equal to three-month LIBOR plus 3.375%, payable quarterly. As of both June 30, 2011 and December 31, 2010, the Company had the following derivatives outstanding that were used to effectively convert the future variable interest rate on the Hybrid Securities to a fixed rate.

		Weighted
		average fixed
Notional		rate paid by
Amount (a)		the Company (b)

$	100,000		4.27	%

(a)

The effective start date on $75 million (notional amount) of the derivatives outstanding is March 2012 with a maturity date of September 29, 2036. $25 million (notional amount) of the derivatives outstanding are cancelable on September 29, 2011 at the Company’s discretion. If this one time option to cancel is not exercised by the Company, the maturity date will be September 29, 2036.

(b)

For all interest rate derivatives, the Company receives discrete three-month LIBOR.

Foreign Currency Exchange Risk

During 2006, the Company completed separate debt offerings of student loan asset-backed securities that included €420.5 million and €352.7 million Euro Notes with interest rates based on a spread to the EURIBOR index. As a result of these transactions, the Company is exposed to market risk related to fluctuations in foreign currency exchange rates between the U.S. dollar and Euro. The principal and accrued interest on these notes is re-measured at each reporting period and recorded on the Company’s balance sheet in U.S. dollars based on the foreign currency exchange rate on that date. Changes in the principal and accrued interest amounts as a result of foreign currency exchange rate fluctuations are included in the “derivative market value and foreign currency adjustments and derivative settlements, net” in the Company’s consolidated statements of income.

The Company entered into cross-currency interest rate swaps in connection with the issuance of the Euro Notes. Under the terms of these derivative instrument agreements, the Company receives from a counterparty a spread to the EURIBOR indice based on notional amounts of €420.5 million and €352.7 million and pays a spread to the LIBOR indice based on notional amounts of $500.0 million and $450.0 million, respectively. In addition, under the terms of these agreements, all principal payments on the Euro Notes will effectively be paid at the exchange rate in effect as of the issuance of the notes.

The following table shows the income statement impact as a result of the re-measurement of the Euro Notes and the change in the fair value of the related derivative instruments. These items are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the accompanying consolidated statements of income.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010
Re-measurement of Euro Notes	$	(19,020	)		93,401			(84,355	)		165,075
Change in fair value of cross currency interest rate swaps		18,734			(100,946	)		81,266			(160,021	)

Total impact to statements of income - income (expense)	$	(286	)		(7,545	)		(3,089	)		5,054

The re-measurement of the Euro-denominated bonds generally correlates with the change in fair value of the cross-currency interest rate swaps. However, the Company will experience unrealized gains or losses related to the cross-currency interest rate swaps if the two underlying indices (and related forward curve) do not move in parallel. Management intends to hold the cross-currency interest rate swaps through the maturity of the Euro-denominated bonds.

Accounting for Derivative Financial Instruments

The Company records derivative instruments on the consolidated balance sheets as either an asset or liability measured at its fair value. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective; however, the Company’s derivative instruments do not qualify for hedge accounting. As a result, the change in fair value of the Company’s derivatives at each reporting date are included in “derivative market value and foreign currency adjustments and derivative settlements, net” in the Company’s consolidated statements of income. Changes or shifts in the forward yield curve and fluctuations in currency rates can significantly impact the valuation of the Company’s derivatives. Accordingly, changes or shifts to the forward yield curve and fluctuations in currency rates will impact the financial position and results of operations of the Company.

Any proceeds received or payments made by the Company to terminate a derivative in advance of its expiration date, or to amend the terms of an existing derivative, are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the consolidated statements of income and are accounted for as a change in fair value of such derivative. During the three and six months ended June 30, 2011, the Company terminated and/or amended certain derivatives for net payments of $0.4 million and net proceeds of $11.8 million, respectively. During the three and six months ended June 30, 2010, the Company terminated and/or amended certain derivatives for net proceeds of $13.1 million and $14.0 million, respectively.

The following table summarizes the fair value of the Company’s derivatives not designated as hedging:

	Fair value of asset derivatives				Fair value of liability derivatives
	As of June 30, 2011		As of December 31, 2010		As of June 30, 2011		As of December 31, 2010

1:3 basis swaps	$	5,477		10,489		470		44
T-Bill/LIBOR basis swaps		—		—		80		201
Interest rate swaps - floor income hedges		621		10,569		20,506		15,372
Interest rate swaps - hybrid debt hedges		166		1,132		1,953		470
Cross-currency interest rate swaps		176,184		94,918		—		—
Other		2		1,238		374		2

Total	$	182,450		118,346		23,383		16,089

The following table summarizes the effect of derivative instruments in the consolidated statements of income. All gains and losses recognized in income related to the Company’s derivative activity are included in “derivative market value and foreign currency and derivative settlements, net” on the consolidated statements of income.

Derivatives not designated as hedging	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010
Settlements:
1:3 basis swaps	$	373			80			581			221
T-Bill/LIBOR basis swaps		(64	)		—			(194	)		—
Interest rate swaps - floor income hedges		(6,345	)		(4,286	)		(12,563	)		(8,142	)
Interest rate swaps - hybrid debt hedges		(248	)		(79	)		(494	)		(79	)
Cross-currency interest rate swaps		2,770			917			4,880			2,219
Other		(8	)		(9	)		116			(19	)
Total settlements - (expense) income		(3,522	)		(3,377	)		(7,674	)		(5,800	)

Change in fair value:
1:3 basis swaps		(1,228	)		6,300			(5,438	)		5,754
T-Bill/LIBOR basis swaps		92			190			121			236
Interest rate swaps - floor income hedges		(11,109	)		(9	)		(4,714	)		(7,548	)
Interest rate swaps - hybrid debt hedges		(3,897	)		(5,377	)		(2,449	)		(5,321	)
Cross-currency interest rate swaps		18,734			(100,946	)		81,266			(160,021	)
Other		(385	)		(790	)		(128	)		(1,301	)
Total change in fair value - (expense) income		2,207			(100,632	)		68,658			(168,201	)

Re-measurement of Euro Notes (foreign currency transaction adjustment) - (expense) income		(19,020	)		93,401			(84,355	)		165,075

Derivative market value and foreign currency adjustments and derivative settlements - (expense) income	$	(20,335	)		(10,608	)		(23,371	)		(8,926	)

Derivative Instruments - Credit and Market Risk

By using derivative instruments, the Company is exposed to credit and market risk.

When the fair value of a derivative instrument is negative (a liability on the Company’s balance sheet), the Company would owe the counterparty if the derivative was settled and, therefore, has no immediate credit risk. Additionally, if the negative fair value of derivatives with a counterparty exceeds a specified threshold, the Company may have to make a collateral deposit with the counterparty. The threshold at which the Company posts collateral is dependent upon the Company’s unsecured credit rating. If the Company’s credit ratings are downgraded from current levels or if interest and foreign currency exchange rates move materially, the Company could be required to deposit a significant amount of collateral with its derivative instrument counterparties. The collateral deposits, if significant, could negatively impact the Company’s liquidity and capital resources. As of June 30, 2011, the Company had $22.3 million posted as collateral to derivative counterparties, which is included in “restricted cash and investments” in the Company’s consolidated balance sheet. The Company does not use the collateral to offset fair value amounts recognized in the financial statements for derivative instruments.

When the fair value of a derivative contract is positive (an asset on the Company’s balance sheet), this generally indicates that the counterparty would owe the Company if the derivative was settled. If the counterparty fails to perform, credit risk with such counterparty is equal to the extent of the fair value gain in the derivative less any collateral held by the Company. If the Company was unable to collect from a counterparty, it would have a loss equal to the amount the derivative is recorded on the consolidated balance sheet. As of June 30, 2011, the trustee for the Company’s asset-backed securities transactions held $167.5 million of collateral from the counterparty on the cross-currency interest rate swaps. The Company considers counterparties’ credit risk when determining the fair value of derivative positions on its exposure net of collateral. However, the Company does not use the collateral to offset fair value amounts recognized in the financial statements for derivative instruments.

The Company attempts to manage market and credit risks associated with interest and foreign currency exchange rates by establishing and monitoring limits as to the types and degree of risk that may be undertaken and by entering into transactions with high-quality counterparties that are reviewed periodically by the Company’s risk committee. As of June 30, 2011, all of the Company’s derivative counterparties had investment grade credit ratings. The Company also has a policy of requiring that all derivative contracts be governed by an International Swaps and Derivatives Association, Inc. Master Agreement.

6. Investments

Included in “investments – trading securities” on the consolidated balance sheets as of June 30, 2011 and December 31, 2010 are debt and equity securities that are bought and held principally for the purpose of selling them in the near term. These investments are classified as trading securities and reported at fair value.

In December 2010, Union Bank established various trusts whereby Union Bank serves as trustee for the purpose of purchasing, holding, managing, and selling investments in student loan asset backed securities. Union Bank, in its individual capacity, and the Company have both invested money into the trusts. As of June 30, 2011 and December 31, 2010, the Company had $17.7 million and $4.9 million, respectively, invested in the trusts. The Company’s investments held in the trusts are included in “investments – trading securities” on the consolidated balance sheets.

Prior to May 1, 2011, the Company and Union Bank employed certain individuals as dual employees and such employees provided consulting and advisory services to Union Bank as trustee for these trusts, and Union Bank agreed to pay the Company for the share of such employees’ salary and payroll based on the value of such services rendered as well as the loss of value of such dual employees’ services to the Company. On May 9, 2011, a subsidiary of the Company entered into a management agreement with Union Bank, effective as of May 1, 2011, under which the subsidiary performs various advisory and management services on behalf of Union Bank with respect to investments in securities by the trusts, including identifying securities for purchase or sale by the trusts. The agreement provides that Union Bank will pay to the subsidiary annual fees of 25 basis points on the outstanding balance of the investments in the trusts. As of June 30, 2011, the outstanding balance of investments in the trusts was $279.5 million. In addition, Union Bank will pay additional fees to the subsidiary of 50% of the gains from the sale of securities from the trusts. During the three month period ended June 30, 2011, the Company recognized $1.2 million of fee revenue related to this agreement which is included in “other income” in the accompanying consolidated statement of income.

7. Intangible Assets

Intangible assets consist of the following:

	Weighted
	average
	remaining
	useful life as of		As of		As of
	June 30,		June 30,		December 31,
	2011 (months)		2011		2010
Amortizable intangible assets:
Customer relationships (net of accumulated amortization of $55,199 and $49,743, respectively)		64	$	29,907		28,576
Computer software (net of accumulated amortization of $3,739 and $2,419, respectively)		19		4,179		5,499
Trade names (net of accumulated amortization of $8,115 and $6,956, respectively)		18		3,478		4,637

Total - amortizable intangible assets		54	$	37,564		38,712

The Company recorded amortization expense on its intangible assets of $4.0 million and $6.2 million for the three months ended June 30, 2011 and 2010, respectively, and $7.9 million and $12.7 million for the six months ended June 30, 2011 and 2010, respectively. The Company will continue to amortize intangible assets over their remaining useful lives. As of June 30, 2011, the Company estimates it will record amortization expense as follows:

2011 (July 1 - December 31)	$	8,981
2012		17,531
2013		4,286
2014		2,429
2015		925
2016 and thereafter		3,412
	$	37,564

During the first quarter of 2010, the Company purchased certain assets of a software company that constituted a business combination. The initial consideration paid by the Company was $3.0 million in cash. In addition to the initial purchase price, additional payments are to be made by the Company based on certain operating results as defined in the purchase agreement. These contingent payments are payable in two additional annual installments due in March 2012 and March 2013 and in total are estimated by the Company, as of June 30, 2011, to be $3.5 million. The contingent payments will be remeasured to fair value each reporting date until the contingency is resolved, with all changes in fair value being recognized in earnings. Substantially all of the purchase price was allocated to a computer software intangible asset that is being amortized over three years.

On June 30, 2011, the Company purchased contracts with more than 370 K–12 schools to provide tuition payment plan services. The initial consideration paid by the Company was $6.9 million in cash. The purchase price is subject to adjustment based on customer retention. The adjustment to purchase price, if any, will occur on September 30, 2011 and May 31, 2012. Substantially all of the purchase price was allocated to a customer relationship intangible asset that is being amortized over three years.

8. Goodwill

The following table summarizes the Company’s allocation of goodwill by operating segment as of June 30, 2011 and December 31, 2010:

Student Loan and Guaranty Servicing	$	8,596
Tuition Payment Processing and Campus Commerce		58,086
Enrollment Services		8,553
Asset Generation and Management		41,883
	$	117,118

9. Shareholders’ Equity

Dividends

Dividends of $0.07 and $0.10 per share on the Company’s Class A and Class B common stock were paid on March 15, 2011 and June 15, 2011, respectively, to all holders of record as of March 1, 2011, and June 1, 2011, respectively. In addition, a $0.10 per share dividend on the Company’s Class A and Class B common stock will be paid on September 15, 2011 to all holders of record as of September 1, 2011.

Contingent Consideration - infiNET Integrated Solutions, Inc. (“infiNET”)

In 2004, the Company purchased 50% of the stock of infiNET and, in 2006, purchased the remaining 50% of infiNET’s stock. infiNET provides software for customer-focused electronic transactions, information sharing, and electronic account and bill presentment for colleges and universities. Consideration for the purchase of the remaining 50% of the stock of infiNET included 95,380 restricted shares of the Company’s Class A common stock. The purchase agreement provided that the 95,380 shares of Class A common stock issued in the acquisition were subject to stock price guaranty provisions whereby if on or about February 28, 2011 the average market trading price of the Class A common stock was less than $104.8375 per share and had not exceeded that price for any 25 consecutive trading days during the 5-year period from the closing of the acquisition to February 28, 2011, then the Company was required to pay additional cash to the sellers of infiNET for each share of Class A common stock issued in an amount representing the difference between $104.8375 less the greater of $41.9335 or the gross sales price such seller obtained from a sale of the shares occurring subsequent to February 28, 2011. On February 28, 2011, the Company paid $5.9 million in cash to satisfy this obligation. This payment was recorded by the Company as a reduction to additional paid-in capital.

10. Earnings per Common Share

Presented below is a summary of the components used to calculate basic and diluted earnings per share. The Company applies the two-class method of computing earnings per share, which requires the calculation of separate earnings per share amounts for unvested share-based awards and for common stock. Unvested share-based awards that contain nonforfeitable rights to dividends are considered securities which participate in undistributed earnings with common stock. Earnings per share attributable to common stock is shown in the table below.

A reconciliation of weighted average shares outstanding follows:

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010
Net income attributable to Nelnet, Inc.	$	37,125		49,993		92,005		104,315
Less earnings allocated to holders of unvested restricted stock		226		315		570		653
Net income available to common stockholders	$	36,899		49,678		91,435		103,662
Weighted average common shares outstanding - basic		48,302,779		49,735,398		48,237,411		49,726,099
Dilutive effect of the assumed vesting of restricted stock awards		185,267		199,250		188,475		197,581
Weighted average common shares outstanding - diluted		48,488,046		49,934,648		48,425,886		49,923,680
Basic earnings per common share	$	0.76		1.00		1.90		2.08
Diluted earnings per common share	$	0.76		0.99		1.89		2.08

There were no shares that were antidilutive and not included in average shares outstanding for the diluted earnings per share calculation.

11. Segment Reporting

The Company earns fee-based revenue through its Student Loan and Guaranty Servicing, Tuition Payment Processing and Campus Commerce, and Enrollment Services operating segments. In addition, the Company earns net interest income on its student loan portfolio in its Asset Generation and Management operating segment. The Company’s operating segments are defined by the products and services they offer and the types of customers they serve, and they reflect the manner in which financial information is currently evaluated by management.

The accounting policies of the Company’s operating segments are the same as those described in note 2 in the notes to the consolidated financial statements included in the Company’s Annual Report filed on Form 10-K for the year ended December 31, 2010. Intersegment revenues are charged by a segment to another segment that provides the product or service. Intersegment revenues and expenses are included within each segment consistent with the income statement presentation provided to management. Changes in management structure or allocation methodologies and procedures may result in changes in reported segment financial information. The Company allocates certain corporate overhead expenses to the individual operating segments. These expenses include certain corporate activities related to executive management, human resources, accounting, legal, occupancy, and marketing. These costs are allocated to each operating segment based on estimated use of such activities and services.

The management reporting process measures the performance of the Company’s operating segments based on the management structure of the Company as well as the methodology used by management to evaluate performance and allocate resources. Management, including the Company’s chief operating decision maker, evaluates the performance of the Company’s operating segments based on their profitability. As discussed further below, management measures the profitability of the Company’s operating segments based on “base net income.” Accordingly, information regarding the Company’s operating segments is provided based on “base net income.” The Company’s “base net income” is not a defined term within generally accepted accounting principles (“GAAP”) and may not be comparable to similarly titled measures reported by other companies. Unlike financial accounting, there is no comprehensive, authoritative guidance for management reporting.

Fee-Based Operating Segments

Student Loan and Guaranty Servicing

The following are the primary product and service offerings the Company offers as part of its Student Loan and Guaranty Servicing segment:

Servicing of FFELP loans

Origination and servicing of non-federally insured student loans

Servicing federally-owned student loans for the Department of Education

Servicing and support outsourcing for guaranty agencies

Student loan servicing software and other information technology products and services

The Student Loan and Guaranty Servicing operating segment provides for the servicing of the Company’s student loan portfolios and the portfolios of third parties. The loan servicing activities include loan origination activities, loan conversion activities, application processing, borrower updates, payment processing, due diligence procedures, funds management reconciliations, and claim processing. These activities are performed internally for the Company’s portfolio in addition to generating external fee revenue when performed for third party clients.

In June 2009, the Department of Education named the Company as one of four private sector companies awarded a servicing contract to service federally-owned student loans. In September 2009, the Company began servicing loans under this contract. The contract spans five years with one five-year renewal at the option of the Department.

This operating segment also provides servicing activities for guarantee agencies. These activities include providing software and data center services, borrower and loan updates, default aversion tracking services, claim processing services, and post-default collection services.

This operating segment also develops student loan servicing software, which is used internally by the Company and also licensed to third party student loan holders and servicers. In addition, this operating segment provides information technology products and services with core areas of business in educational loan software solutions, technical consulting services, and Enterprise content management solutions.

Tuition Payment Processing and Campus Commerce

The Company’s Tuition Payment Processing and Campus Commerce operating segment provides products and services to help students and families manage the payment of education costs at all levels (K-12 and higher education). It also provides innovative education-focused technologies, services, and support solutions to help schools with the everyday challenges of collecting and processing commerce data.

In the K-12 market, the Company offers actively managed tuition payment plans as well as assistance with financial needs assessment, enrollment management, and donor management. The Company offers two principal products to the higher education market: actively managed tuition payment plans and campus commerce technologies and payment processing.

Enrollment Services

The Enrollment Services operating segment offers products and services that are focused on helping colleges recruit and retain students (interactive and list marketing services) and helping students plan and prepare for life after high school (publishing services and resource centers). Interactive marketing products and services include agency of record services, qualified inquiry generation, pay per click, and other marketing management, along with school operations consulting and call center solutions. The majority of interactive marketing revenue is derived from fees which are earned through the delivery of qualified inquiries or clicks provided to colleges and universities. List marketing services include providing lists to help higher education institutions and businesses reach the middle school, high school, college bound high school, college, and young adult market places. Publishing services include test preparation study guides, school directories and databases, and career exploration guides. Resource centers include online courses, scholarship search and selection data, career planning, and on-line information about colleges and universities.

Asset Generation and Management Operating Segment

The Asset Generation and Management Operating Segment includes the acquisition, management, and ownership of the Company’s student loan assets, which has historically been the Company’s largest product and service offering. The Company generates a substantial portion of its earnings from the spread, referred to as the Company’s student loan spread, between the yield it receives on its student loan portfolio and the associated costs to finance such portfolio. The student loan assets are held in a series of education lending subsidiaries designed specifically for this purpose. In addition to the student loan spread earned on its portfolio, all costs and activity associated with managing the portfolio, such as servicing of the assets and debt maintenance are included in this segment.

As a result of legislation (the Reconciliation Act of 2010), effective July 1, 2010, all new federal loan originations are made through the Direct Loan Program and the Company no longer originates FFELP loans. This legislation does not alter or affect the terms and conditions of existing FFELP loans.

Corporate Activity and Overhead

Corporate Activity and Overhead includes the following items:

Income earned on certain investment activities

Interest expense incurred on unsecured debt transactions

Other products and service offerings that are not considered operating segments

Corporate Activities also includes certain corporate activities and overhead functions related to executive management, human resources, accounting and finance, legal, and marketing. Beginning in 2010, these costs were allocated to each operating segment based on estimated use of such activities and services.

Segment Operating Results – “Base Net Income”

The tables below include the operating results of each of the Company’s operating segments. Management, including the chief operating decision maker, evaluates the Company on certain non-GAAP performance measures that the Company refers to as “base net income” for each operating segment. While “base net income” is not a substitute for reported results under GAAP, the Company relies on “base net income” to manage each operating segment because it believes this measure provides additional information regarding the operational and performance indicators that are most closely assessed by management.

“Base net income” is the primary financial performance measure used by management to develop the Company’s financial plans, track results, and establish corporate performance targets and incentive compensation. Management believes this information provides additional insight into the financial performance of the core business activities of the Company’s operating segments. Accordingly, the tables presented below reflect “base net income,” which is the operating measure reviewed and utilized by management to manage the business. Reconciliations of the segment totals to the Company’s operating results in accordance with GAAP are also included in the tables below.

Income Taxes

For segment reporting, income taxes are applied based on 38% of income (loss) before taxes for each individual operating segment. The difference between the consolidated income tax expense and the sum of taxes calculated for each operating segment is included in income taxes in Corporate Activity and Overhead.

Reclassifications

Certain amounts previously reported within operating expenses have been reclassified to conform to the current period presentation. These reclassifications had no effect on any of the segments’ net income or assets and liabilities.

Segment Results and Reconciliations to GAAP

	Three months ended June 30, 2011
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	12			2			—			14			139,284			1,147			(655	)		139,790			—			139,790
Interest expense		—			—			—			—			49,269			2,440			(655	)		51,054			—			51,054
Net interest income (loss)		12			2			—			14			90,015			(1,293	)		—			88,736			—			88,736

Less provision for loan losses		—			—			—			—			5,250			—			—			5,250			—			5,250
Net interest income (loss) after provision for loan losses		12			2			—			14			84,765			(1,293	)		—			83,486			—			83,486

Other income (expense):
Loan and guaranty servicing revenue		37,389			—			—			37,389			—			—			—			37,389			—			37,389
Intersegment servicing revenue		16,793			—			—			16,793			—			—			(16,793	)		—			—			—
Tuition payment processing and campus commerce revenue		—			14,761			—			14,761			—			—			—			14,761			—			14,761
Enrollment services revenue		—			—			32,315			32,315			—			—			—			32,315			—			32,315
Software services revenue		4,346			—			—			4,346			—			—			—			4,346			—			4,346
Other income		—			—			—			—			3,997			2,829			—			6,826			—			6,826
Gain on sale of loans and debt repurchases		—			—			—			—			—			—			—			—			—			—
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(16,813	)		(16,813	)
Derivative settlements, net		—			—			—			—			(3,274	)		(248	)		—			(3,522	)		—			(3,522	)
Total other income (expense)		58,528			14,761			32,315			105,604			723			2,581			(16,793	)		92,115			(16,813	)		75,302

Operating expenses:
Salaries and benefits		24,731			7,249			5,931			37,911			709			4,261			—			42,881			—			42,881
Cost to provide enrollment services		—			—			22,140			22,140			—			—			—			22,140			—			22,140
Depreciation and amortization		1,336			345			780			2,461			—			349			—			2,810			3,959			6,769
Restructure expense		—			—			—			—			—			—			—			—			—			—
Other		14,605			2,327			2,442			19,374			5,139			4,254			—			28,767			—			28,767
Intersegment expenses, net		1,060			1,118			959			3,137			17,047			(3,391	)		(16,793	)		—			—			—
Total operating expenses		41,732			11,039			32,252			85,023			22,895			5,473			(16,793	)		96,598			3,959			100,557

Income (loss) before income taxes and corporate overhead allocation		16,808			3,724			63			20,595			62,593			(4,185	)		—			79,003			(20,772	)		58,231
Corporate overhead allocation		(1,233	)		(411	)		(411	)		(2,055	)		(2,054	)		4,109			—			—			—			—
Income (loss) before income taxes		15,575			3,313			(348	)		18,540			60,539			(76	)		—			79,003			(20,772	)		58,231
Income tax (expense) benefit		(5,917	)		(1,259	)		132			(7,044	)		(23,412	)		1,457			—			(28,999	)		7,893			(21,106	)
Net income (loss)	$	9,658			2,054			(216	)		11,496			37,127			1,381			—			50,004			(12,879	)		37,125

	Three months ended June 30, 2010
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	17			4			—			21			155,701			1,922			(987	)		156,657			—			156,657
Interest expense		—			—			—			—			54,105			6,125			(987	)		59,243			—			59,243
Net interest income (loss)		17			4			—			21			101,596			(4,203	)		—			97,414			—			97,414

Less provision for loan losses		—			—			—			—			6,200			—			—			6,200			—			6,200
Net interest income (loss) after provision for loan losses		17			4			—			21			95,396			(4,203	)		—			91,214			—			91,214

Other income (expense):
Loan and guaranty servicing revenue		36,652			—			—			36,652			—			—			—			36,652			—			36,652
Intersegment servicing revenue		21,969			—			—			21,969			—			—			(21,969	)		—			—			—
Tuition payment processing and campus commerce revenue		—			12,795			—			12,795			—			—			—			12,795			—			12,795
Enrollment services revenue		—			—			35,403			35,403			—			—			—			35,403			—			35,403
Software services revenue		5,499			—			—			5,499			—			—			—			5,499			—			5,499
Other income		295			—			—			295			4,636			3,565			—			8,496			—			8,496
Gain on sale of loans and debt repurchases		—			—			—			—			8,759			—			—			8,759			—			8,759
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(7,231	)		(7,231	)
Derivative settlements, net		—			—			—			—			(3,377	)		—			—			(3,377	)		—			(3,377	)
Total other income (expense)		64,415			12,795			35,403			112,613			10,018			3,565			(21,969	)		104,227			(7,231	)		96,996

Operating expenses:
Salaries and benefits		23,327			6,594			6,447			36,368			1,286			3,808			(500	)		40,962			—			40,962
Cost to provide enrollment services		—			—			24,111			24,111			—			—			—			24,111			—			24,111
Depreciation and amortization		1,157			339			1,616			3,112			—			384			—			3,496			6,232			9,728
Restructure expense		84			—			—			84			—			(12	)		—			72			—			72
Other		18,668			2,272			2,449			23,389			2,992			6,967			—			33,348			—			33,348
Intersegment expenses, net		1,149			879			641			2,669			21,891			(3,091	)		(21,469	)		—			—			—
Total operating expenses		44,385			10,084			35,264			89,733			26,169			8,056			(21,969	)		101,989			6,232			108,221

Income (loss) before income taxes and corporate overhead allocation		20,047			2,715			139			22,901			79,245			(8,694	)		—			93,452			(13,463	)		79,989
Corporate overhead allocation		(1,484	)		(495	)		(495	)		(2,474	)		(2,473	)		4,947			—			—			—			—
Income (loss) before income taxes		18,563			2,220			(356	)		20,427			76,772			(3,747	)		—			93,452			(13,463	)		79,989
Income tax (expense) benefit		(7,053	)		(844	)		135			(7,762	)		(29,173	)		1,823			—			(35,112	)		5,116			(29,996	)
Net income (loss)	$	11,510			1,376			(221	)		12,665			47,599			(1,924	)		—			58,340			(8,347	)		49,993

Additional information:
Net income (loss)	$	11,510			1,376			(221	)		12,665			47,599			(1,924	)		—			58,340			(8,347	)		49,993
Plus: Restructure expense (a)		84			—			—			84			—			(12	)		—			72			(72	)		—
Less: Net tax effect		(32	)		—			—			(32	)		—			5			—			(27	)		27			—

Net income (loss), excluding restructure expense	$	11,562			1,376			(221	)		12,717			47,599			(1,931	)		—			58,385			(8,392	)		49,993

(a) During the second quarter of 2010, the Company recorded restructuring charges associated with previously implemented restructuring plans.

	Six months ended June 30, 2011
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	27			8			—			35			276,923			2,293			(1,377	)		277,874			—			277,874
Interest expense		—			—			—			—			98,985			5,753			(1,377	)		103,361			—			103,361
Net interest income (loss)		27			8			—			35			177,938			(3,460	)		—			174,513			—			174,513

Less provision for loan losses		—			—			—			—			9,000			—			—			9,000			—			9,000
Net interest income (loss) after provision for loan losses		27			8			—			35			168,938			(3,460	)		—			165,513			—			165,513

Other income (expense):
Loan and guaranty servicing revenue		73,025			—			—			73,025			—			—			—			73,025			—			73,025
Intersegment servicing revenue		34,650			—			—			34,650			—			—			(34,650	)		—			—			—
Tuition payment processing and campus commerce revenue		—			34,130			—			34,130			—			—			—			34,130			—			34,130
Enrollment services revenue		—			—			66,183			66,183			—			—			—			66,183			—			66,183
Software services revenue		9,123			—			—			9,123			—			—			—			9,123			—			9,123
Other income		—			—			—			—			8,133			5,185			—			13,318			—			13,318
Gain on sale of loans and debt repurchases		—			—			—			—			1,400			6,907			—			8,307			—			8,307
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(15,697	)		(15,697	)
Derivative settlements, net		—			—			—			—			(7,312	)		(362	)		—			(7,674	)		—			(7,674	)
Total other income (expense)		116,798			34,130			66,183			217,111			2,221			11,730			(34,650	)		196,412			(15,697	)		180,715

Operating expenses:
Salaries and benefits		50,119			14,401			12,188			76,708			1,487			8,598			—			86,793			—			86,793
Cost to provide enrollment services		—			—			44,979			44,979			—			—			—			44,979			—			44,979
Depreciation and amortization		2,642			681			1,593			4,916			—			694			—			5,610			7,935			13,545
Restructure expense		—			—			—			—			—			—			—			—			—			—
Other		29,184			4,961			4,760			38,905			6,677			9,290			—			54,872			—			54,872
Intersegment expenses, net		2,429			2,211			1,777			6,417			35,194			(6,961	)		(34,650	)		—			—			—
Total operating expenses		84,374			22,254			65,297			171,925			43,358			11,621			(34,650	)		192,254			7,935			200,189

Income (loss) before income taxes and corporate overhead allocation		32,451			11,884			886			45,221			127,801			(3,351	)		—			169,671			(23,632	)		146,039
Corporate overhead allocation		(1,986	)		(662	)		(662	)		(3,310	)		(3,309	)		6,619			—			—			—			—
Income (loss) before income taxes		30,465			11,222			224			41,911			124,492			3,268			—			169,671			(23,632	)		146,039
Income tax (expense) benefit		(11,575	)		(4,264	)		(85	)		(15,924	)		(47,714	)		624			—			(63,014	)		8,980			(54,034	)
Net income (loss)	$	18,890			6,958			139			25,987			76,778			3,892			—			106,657			(14,652	)		92,005

	Six months ended June 30, 2010
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			income			Results			Operations


Total interest income	$	30			12			—			42			290,963			3,520			(1,900	)		292,625			—			292,625
Interest expense		—			—			—			—			99,761			12,241			(1,900	)		110,102			—			110,102
Net interest income (loss)		30			12			—			42			191,202			(8,721	)		—			182,523			—			182,523

Less provision for loan losses		—			—			—			—			11,200			—			—			11,200			—			11,200
Net interest income (loss) after provision for loan losses		30			12			—			42			180,002			(8,721	)		—			171,323			—			171,323

Other income (expense):
Loan and guaranty servicing revenue		73,300			—			—			73,300			—			(254	)		—			73,046			—			73,046
Intersegment servicing revenue		43,549			—			—			43,549			—			—			(43,549	)		—			—			—
Tuition payment processing and campus commerce revenue		—			30,177			—			30,177			—			—			—			30,177			—			30,177
Enrollment services revenue		—			—			68,674			68,674			—			—			—			68,674			—			68,674
Software services revenue		9,843			—			—			9,843			—			—			—			9,843			—			9,843
Other income		519			—			—			519			9,404			5,833			—			15,756			—			15,756
Gain on sale of loans and debt repurchases		—			—			—			—			18,936			—			—			18,936			—			18,936
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(3,126	)		(3,126	)
Derivative settlements, net		—			—			—			—			(5,800	)		—			—			(5,800	)		—			(5,800	)
Total other income (expense)		127,211			30,177			68,674			226,062			22,540			5,579			(43,549	)		210,632			(3,126	)		207,506

Operating expenses:
Salaries and benefits		46,909			13,212			12,518			72,639			2,644			7,925			(1,602	)		81,606			—			81,606
Cost to provide enrollment services		—			—			46,136			46,136			—			—			—			46,136			—			46,136
Depreciation and amortization		2,176			672			4,120			6,968			3			792			—			7,763			12,748			20,511
Restructure expense		1,289			—			—			1,289			—			(20	)		—			1,269			—			1,269
Other		33,168			4,380			5,007			42,555			7,210			12,638			—			62,403			—			62,403
Intersegment expenses, net		2,992			1,653			1,074			5,719			42,716			(6,488	)		(41,947	)		—			—			—
Total operating expenses		86,534			19,917			68,855			175,306			52,573			14,847			(43,549	)		199,177			12,748			211,925

Income (loss) before income taxes and corporate overhead allocation		40,707			10,272			(181	)		50,798			149,969			(17,989	)		—			182,778			(15,874	)		166,904
Corporate overhead allocation		(2,673	)		(891	)		(891	)		(4,455	)		(4,454	)		8,909			—			—			—			—
Income (loss) before income taxes		38,034			9,381			(1,072	)		46,343			145,515			(9,080	)		—			182,778			(15,874	)		166,904
Income tax (expense) benefit		(14,453	)		(3,566	)		408			(17,611	)		(55,296	)		4,286			—			(68,621	)		6,032			(62,589	)
Net income (loss)	$	23,581			5,815			(664	)		28,732			90,219			(4,794	)		—			114,157			(9,842	)		104,315

Additional information:
Net income (loss)	$	23,581			5,815			(664	)		28,732			90,219			(4,794	)		—			114,157			(9,842	)		104,315
Plus: Restructure expense (a)		1,289			—			—			1,289			—			(20	)		—			1,269			(1,269	)		—
Less: Net tax effect		(490	)		—			—			(490	)		—			8			—			(482	)		482			—

Net income (loss), excluding restructure expense	$	24,380			5,815			(664	)		29,531			90,219			(4,806	)		—			114,944			(10,629	)		104,315

(a) During the first six months of 2010, the Company recorded restructuring charges associated with previously implemented restructuring plans.

The adjustments required to reconcile from the Company’s “base net income” measure to its GAAP results of operations relate to differing treatments for derivatives, foreign currency transaction adjustments, and amortization of intangible assets. These items are excluded from management’s evaluation of the Company’s operating results. The following tables reflect adjustments associated with these areas by operating segment and Corporate Activity and Overhead:

	Student			Tuition
	Loan			Payment						Asset			Corporate
	and			Processing						Generation			Activity
	Guaranty			and Campus			Enrollment			and			and
	Servicing			Commerce			Services			Management			Overhead			Total

	Three months ended June 30, 2011

Derivative market value and foreign currency adjustments (a)	$	—			—			—			12,531			4,282			16,813
Amortization of intangible assets (b)		2,100			981			878			—			—			3,959
Net tax effect (c)		(798	)		(373	)		(334	)		(4,762	)		(1,626	)		(7,893	)

Total adjustments to GAAP	$	1,302			608			544			7,769			2,656			12,879

	Student			Tuition
	Loan			Payment						Asset			Corporate
	and			Processing						Generation			Activity
	Guaranty			and Campus			Enrollment			and			and
	Servicing			Commerce			Services			Management			Overhead			Total

	Three months ended June 30, 2010

Derivative market value and foreign currency adjustments (a)	$	—			—			—			550			6,681			7,231
Amortization of intangible assets (b)		2,114			1,591			2,527			—			—			6,232
Net tax effect (c)		(803	)		(605	)		(958	)		(209	)		(2,541	)		(5,116	)

Total adjustments to GAAP	$	1,311			986			1,569			341			4,140			8,347

	Six months ended June 30, 2011

Derivative market value and foreign currency adjustments (a)	$	—			—			—			13,120			2,577			15,697
Amortization of intangible assets (b)		4,200			1,979			1,756			—			—			7,935
Net tax effect (c)		(1,596	)		(752	)		(667	)		(4,986	)		(979	)		(8,980	)

Total adjustments to GAAP	$	2,604			1,227			1,089			8,134			1,598			14,652

	Six months ended June 30, 2010

Derivative market value and foreign currency adjustments (a)	$	—			—			—			(4,011	)		7,137			3,126
Amortization of intangible assets (b)		4,350			3,516			4,882			—			—			12,748
Net tax effect (c)		(1,653	)		(1,337	)		(1,858	)		1,524			(2,708	)		(6,032	)

Total adjustments to GAAP	$	2,697			2,179			3,024			(2,487	)		4,429			9,842

(a)

(b)

Amortization of intangible assets: “Base net income” excludes the amortization of acquired intangibles.

(c)

Income taxes are applied based on 38% for the individual operating segments.

12. Fair Value

The following tables present the Company’s financial assets and liabilities that are measured at fair value on a recurring basis.

	As of June 30, 2011
	Level 1		Level 2		Level 3		Total
Assets:
Investments (a)	$	6,992		—		24,672		31,664
Fair value of derivative instruments (b)		—		182,450		—		182,450

Total assets	$	6,992		182,450		24,672		214,114

Liabilities:
Fair value of derivative instruments (b)	$	—		23,383		—		23,383

Total liabilities	$	—		23,383		—		23,383

	As of December 31, 2010
	Level 1		Level 2		Level 3		Total
Assets:
Investments (a)	$	31,375		—		11,861		43,236
Fair value of derivative instruments (b)		—		118,346		—		118,346

Total assets	$	31,375		118,346		11,861		161,582

Liabilities:
Fair value of derivative instruments (b)	$	—		16,089		—		16,089

Total liabilities	$	—		16,089		—		16,089

(a)

Investments represent investments classified by the Company as “trading securities” which are recorded at fair value on a recurring basis. Level 1 investments are measured based upon quoted prices and include investments traded on an active exchange, such as the New York Stock Exchange, and U.S. Treasury securities. Level 3 investments include student loan auction rate asset-backed securities. The fair value for the student loan auction rate asset-backed securities is determined using an income approach valuation technique (present value using the discount rate adjustment technique) that considers, among other things, rates currently observed in publicly traded debt markets for debt of similar terms to companies with comparable credit risk.

(b)

All derivatives are accounted for at fair value on a recurring basis. The fair value of derivative financial instruments is determined by derivative pricing models using the stated terms of the contracts and observable yield curves, forward foreign currency exchange rates, and volatilities from active markets. Fair value of derivative instruments is comprised of market value less accrued interest and excludes collateral.

There were no transfers into or out of level 1, level 2, or level 3 for the six months ended June 30, 2011.

The following tables present a roll-forward of the fair value of Level 3 (significant unobservable inputs) assets for the six months ended June 30, 2011:

	Level 3
	Investments -
	trading securities
Balance at December 31, 2010	$	11,861
Total realized and unrealized gains (losses) included in income, net (a)		(105	)
Purchases		23,890
Redemptions/Sales		(5,931	)
Balance at March 31, 2011		29,715

Total realized and unrealized gains (losses) included in income, net (a)		636
Purchases		3,261
Redemptions/Sales		(8,940	)
Balance at June 30, 2011	$	24,672


Total gains included in income attributable to the change in unrealized gains relating to assets held at June 30, 2011: (a)

Three month period ended June 30, 2011	$	405
Six month period ended June 30, 2011		151

(a)

Realized and unrealized gains are included in “other income” in the Company’s consolidated statements of income.

The following table summarizes the fair values of all of the Company’s financial instruments on the consolidated balance sheet:

	As of June 30, 2011				As of December 31, 2010
	Fair value		Carrying value		Fair value		Carrying value
Financial assets:
Student loans receivable	$	24,025,821		23,228,778		24,836,538		23,948,014
Student loans receivable - held for sale		—		—		84,987		84,987
Cash and cash equivalents		116,341		116,341		283,801		283,801
Investments - trading securities		31,664		31,664		43,236		43,236
Restricted cash		350,703		350,703		453,748		453,748
Restricted cash – due to customers		64,452		64,452		88,528		88,528
Restricted investments		260,027		260,027		215,009		215,009
Accrued interest receivable		302,481		302,481		318,152		318,152
Derivative instruments		182,450		182,450		118,346		118,346

Financial liabilities:
Bonds and notes payable		23,594,840		23,605,413		24,651,191		24,672,472
Accrued interest payable		17,093		17,093		19,153		19,153
Due to customers		64,452		64,452		88,528		88,528
Derivative instruments		23,383		23,383		16,089		16,089

The methodologies for estimating the fair value of financial assets and liabilities that are measured at fair value on a recurring basis are discussed above. The remaining financial assets and liabilities were estimated using the following methods and assumptions:

Student Loans Receivable and Student Loans Receivable – Held for Sale

The Company’s student loans are accounted for at cost or at the lower of cost or market if the loan is held-for-sale. Student loans classified as held for sale at December 31, 2010 are those loans which the Company sold in January 2011 and were valued using the sales price (100% of par value) less the estimated credit risk related to this portfolio. The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent. For all other loans, fair values were determined by modeling loan cash flows using stated terms of the assets and internally-developed assumptions to determine aggregate portfolio yield, net present value, and average life. The significant assumptions used to project cash flows are prepayment speeds, default rates, and future interest rates and indice relationships. A number of significant inputs into the models are internally derived.

Cash and Cash Equivalents, Restricted Cash, Restricted Cash – Due to Customers, Restricted Investments, Accrued Interest Receivable/Payable and Due to Customers

The carrying amount approximates fair value due to the variable rate of interest and/or the short maturities of these instruments.

Bonds and Notes Payable

The fair value of the bonds and notes payable is based on market prices for securities that possess similar credit risk and interest rate risk.

13. Legal Proceedings

General

The Company is subject to various claims, lawsuits, and proceedings that arise in the normal course of business. These matters principally consist of claims by student loan borrowers disputing the manner in which their student loans have been processed and disputes with other business entities. In addition, from time to time, the Company receives information and document requests from state or federal regulators concerning its business practices. The Company cooperates with these inquiries and responds to the requests. While the Company cannot predict the ultimate outcome of any inquiry or investigation, the Company believes its activities have materially complied with applicable law, including the Higher Education Act, the rules and regulations adopted by the Department of Education thereunder, and the Department’s guidance regarding those rules and regulations. On the basis of present information, anticipated insurance coverage, and advice received from counsel, it is the opinion of the Company’s management that the disposition or ultimate determination of these claims, lawsuits, and proceedings will not have a material adverse effect on the Company’s business, financial position, or results of operations.

Bais Yaakov of Spring Valley v. Peterson’s Nelnet, LLC

On January 4, 2011, a complaint against Peterson’s Nelnet, LLC (“Peterson’s”), a subsidiary of the Company, was filed in the U.S. District Court for the District of New Jersey (the “District Court”). The complaint alleges that Peterson’s sent six advertising faxes to the named plaintiff in 2008-2009 that were not the result of express invitation or permission granted by the plaintiff and did not include certain opt out language. The complaint also alleges that such faxes violated the federal Telephone Consumer Protection Act (the “TCPA”), purportedly entitling the plaintiff to $500 per violation, trebled for willful violations for each of the six faxes. The complaint further alleges that Peterson’s had sent putative class members more than 10,000 faxes that violated the TCPA, amounting to more than $5 million in statutory penalty damages and more than $15 million if trebled for willful violations. The complaint seeks to establish a class action for two different classes of plaintiffs: Class A, to whom Peterson’s sent unsolicited fax advertisements containing opt out notices similar to those contained in the faxes received by the named plaintiff; and Class B, to whom Peterson’s sent fax advertisements containing opt out notices similar to those contained in the faxes received by the named plaintiff. As of the filing date of this report, the District Court has not established or recognized any class.

On February 16, 2011, Peterson’s filed a motion to dismiss the complaint, which was denied by the District Court on April 15, 2011 shortly after a similar motion to dismiss that had been granted in an unrelated case involving alleged TCPA violations related to faxes was reversed by the U.S. Court of Appeals for the Third Circuit (the “Appeals Court”), which has jurisdiction over the District Court. On April 29, 2011, Peterson’s filed an answer to the complaint, but also filed a motion for reconsideration of the motion to dismiss. On May 17, 2011, the Appeals Court granted a petition for rehearing of the motion to dismiss in the unrelated TCPA fax case, and on May 31, 2011 Peterson’s filed a motion for stay pending the outcome of that rehearing. The motion for reconsideration and the motion for stay are pending before the District Court.

Peterson’s intends to continue to contest the suit vigorously. Due to the preliminary stage of this matter and the uncertainty and risks inherent in class determination and the overall litigation process, the Company believes that a meaningful estimate of a reasonably possible loss, if any, or range of reasonably possible losses, if any, cannot currently be made.

14. Subsequent Event

On July 8, 2011, the Company purchased the residual interest in $1.9 billion of FFEL Program consolidation loans. The Company acquired the ownership interest in GCO SLIMS Trust I (the “SLIMS Trust”) giving the Company rights to the residual interest in GCO Education Loan Funding Trust-I (the “GCO Trust”). The GCO Trust includes FFELP consolidation loans funded to term with $1.9 billion of notes payable that carry interest rates on a spread to LIBOR or are set and periodically reset via a “dutch auction” (“Auction Rate Securities”).

The SLIMS Trust includes $46.2 million of notes payable that carry a fixed interest rate of 5.72%. All excess interest earned from the GCO Trust must be used to pay the interest and principal on the notes payable in the SLIMS Trust until the SLIMS notes are paid in full.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

(Management’s Discussion and Analysis of Financial Condition and Results of Operations is for the three and six months ended June 30, 2011 and 2010. All dollars are in thousands, except per share amounts, unless otherwise noted.)

The following discussion and analysis provides information that the Company’s management believes is relevant to an assessment and understanding of the consolidated results of operations and financial condition of the Company. The discussion should be read in conjunction with the Company’s consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010.

Reclassifications

Certain amounts previously reported within operating expenses have been reclassified to conform to the current period presentation. These reclassifications include:

Reclassifying student list amortization, which was previously included in “advertising and marketing,” to “depreciation and amortization.”

The reclassifications had no effect on consolidated net income or consolidated assets and liabilities.

Forward-looking and cautionary statements

This report contains forward-looking statements and information that are based on management’s current expectations as of the date of this document. Statements that are not historical facts, including statements about the Company’s plans and expectations for future financial condition, results of operations or economic performance, or that address management’s plans and objectives for future operations, and statements that assume or are dependent upon future events, are forward-looking statements. The words “may,” “should,” “could,” “would,” “predict,” “potential,” “continue,” “expect,” “anticipate,” “future,” “intend,” “plan,” “believe,” “estimate,” “assume,” “forecast,” “will,” and similar expressions, as well as statements in future tense, are intended to identify forward-looking statements.

The forward-looking statements are based on assumptions and analyses made by management in light of management’s experience and its perception of historical trends, current conditions, expected future developments, and other factors that management believes are appropriate under the circumstances. These statements are subject to known and unknown risks, uncertainties, assumptions, and other factors that may cause the actual results and performance to be materially different from any future results or performance expressed or implied by such forward-looking statements. These factors include, among others, the risks and uncertainties set forth in the “Risk Factors” section included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 and subsequent Quarterly Reports on Form 10-Q and elsewhere in this report, and include such risks and uncertainties as:

risks related to the Company’s student loan portfolio, such as interest rate basis and repricing risk resulting from the fact that the interest rate characteristics of the Company’s student loan assets do not match the interest rate characteristics of the funding for those assets, the risk of loss of floor income on certain student loans originated under the FFEL Program of the U.S. Department Education, risks related to the use of derivatives to manage exposure to interest rate fluctuations, and potential losses from loan defaults, changes in prepayment rates, guaranty rates, loan floor rates, and credit spreads;

risks related to the Company’s liquidity and funding requirements, including the Company’s ability to maintain credit facilities or obtain new facilities, the ability of lenders under the Company’s credit facilities to fulfill their lending commitments under these facilities, the Company’s ability to satisfy debt obligations secured by student loan assets and related collateral, and changes in the general interest rate environment and in the securitization markets for education loans which may increase the costs or limit the availability of financings necessary to purchase, refinance, or continue to carry education loans;

risks from changes in the student loan and educational credit and services marketplace resulting from the implementation of, or changes in, applicable laws and regulations, including the discontinuance of private sector student loan originations under the FFEL Program effective July 1, 2010, and the Company’s ability to maintain its loan servicing contract with the Department to service federally-owned student loans and to comply with servicing agreements with third party customers for the service of loans under the Federal Direct Loan and FFEL Programs;

risks from changes in the demand or preferences for educational financing and related services by educational institutions, students, and their families;

uncertainties inherent in forecasting future cash flows from student loan assets and related asset-backed securitizations;

risks associated with litigation, complex government regulations, changes in general economic and credit market conditions, and related party transactions; and

uncertainties inherent in the estimates and assumptions about future events that management is required to make in the preparation of the Company’s consolidated financial statements.

All forward-looking statements contained in this report are qualified by these cautionary statements and are made only as of the date of this document. Although the Company may from time to time voluntarily update or revise its prior forward-looking statements to reflect actual results or changes in the Company’s expectations, the Company disclaims any commitment to do so except as required by securities laws.

OVERVIEW

The Company is an innovative education services company focused primarily on providing fee-based processing services and quality education-related products and services in four core areas: loan financing, loan servicing, payment processing, and enrollment services (education planning). These products and services help students and families plan, prepare, and pay for their education and make the administrative and financial processes more efficient for schools and financial organizations. In addition, the Company earns net interest income on a portfolio of federally insured student loans.

The Company has certain business objectives in place that include:

Continue to grow and diversify fee-based revenue

Manage operating costs

Maximize the value of existing portfolio

Use liquidity to capitalize on market opportunities

Achieving these business objectives, as well as significant legislation changes in the student loan industry as discussed below, has impacted and will continue to impact the financial condition and operating results of the Company.

Legislative Impact on Operating Results

The Company has a portfolio of student loans in which it earns net interest income. These loans were originated and acquired by the Company under the FFEL Program.

On March 30, 2010, President Obama signed into law the Reconciliation Act of 2010. Effective July 1, 2010, this law prohibits new loan originations under the FFEL Program and requires that all new federal loan originations be made through the Federal Direct Loan Program. The new law does not alter or affect the terms and conditions of existing FFELP loans.

As a result of the Reconciliation Act of 2010, effective July 1, 2010, the Company no longer originates new FFELP loans. In addition, as a result of this legislation, net interest income on the Company’s existing FFELP loan portfolio, as well as fee-based revenue from guarantee and third party FFELP servicing, will decline over time as the Company’s and the Company’s customers’ FFELP loan portfolios are paid down.

Due to the legislative changes in the student loan industry, the Company believes there will be opportunities to purchase FFELP loan portfolios and/or expand its current level of guarantee and third party FFELP servicing volume on behalf of current FFELP participants looking to adjust their FFELP businesses. For example, during the first six months of 2011, the Company purchased $0.7 billion of FFELP student loans, and on July 8, 2011, the Company purchased the residual interest in $1.9 billion of additional FFEL Program loans.

Continue to Grow and Diversify Fee-Based Revenue

The Company has expanded products and services generated from businesses that are not dependent upon the FFEL Program, thereby reducing legislative and political risk related to the education lending industry. Revenues from these businesses are primarily generated from products and services offered in the Company’s Tuition Payment Processing and Campus Commerce and Enrollment Services operating segments. In addition, in September 2009, the Company began servicing federally-owned student loans for the Department. The amount of federally-owned student loans originated through the Direct Loan Program is expected to increase substantially, which will lead to an increase in servicing volume and related revenue for the Company. A summary of revenue from the Company’s fee-based businesses is shown below.

	Three months ended June 30,
	2011		2010		$ Change			% Change
Student Loan and Guaranty Servicing (a)	$	41,747		42,463		(716	)		(1.7	) %
Tuition Payment Processing and Campus Commerce		14,763		12,799		1,964			15.3
Enrollment Services (b)		32,315		35,403		(3,088	)		(8.7	)

Total revenue from fee-based businesses	$	88,825		90,665		(1,840	)		(2.0	) %

	Six months ended June 30,
		2011		2010	$ Change			% Change
Student Loan and Guaranty Servicing (a)	$	82,175		83,692		(1,517	)		(1.8	) %
Tuition Payment Processing and Campus Commerce		34,138		30,189		3,949			13.1
Enrollment Services (b)		66,183		68,674		(2,491	)		(3.6	)

Total revenue from fee-based businesses	$	182,496		182,555		(59	)		(0.0	) %

(a)

The Student Loan and Guaranty Servicing operating segment included $9.1 million and $12.3 million of revenue earned from rehabilitation collections on defaulted loans for the three months ended June 30, 2011 and 2010, respectively, and $15.6 million and $22.3 million for the six months ended June 30, 2011 and 2010, respectively.

(b)

Growth in enrollment services revenue has been affected by the current regulatory uncertainty in the for-profit college industry, which has caused schools to decrease spending on marketing efforts as further discussed in this Item 2 under “Enrollment Services Operating Segment – Results of Operations.”

As shown below, the Company’s revenue and income before taxes related to its fee-based operating segments continues to increase. The table below includes the consolidated operating results of the Company excluding the Asset Generation and Management Operating segment. Thus, the below table reflects the operating results of the Company as if it was not generating any earnings from its student loan portfolio.

Income (loss) before taxes (a)
($5 million)		$67 million	$80 million

(a)

Excludes restructure and impairment expenses and a litigation settlement charge recognized in 2010. See the “Management’s Discussion and Analysis of Financial Condition and Results of Operations” section of the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 for additional information on total operating expenses by segment and these adjustments thereto.

Manage Operating Costs

Operating expenses decreased $7.7 million (7.1%) and $11.7 million (5.5%) for the three and six months ended June 30, 2011 compared to the same periods in 2010 as further discussed in this Item 2 under “Results of Operations – Operating Expenses.”

Maximize the Value of Existing Portfolio

Fixed rate floor income

Loans originated prior to April 1, 2006 generally earn interest at the higher of a floating rate based on the Special Allowance Payment or the SAP formula set by the Department and the borrower rate, which is fixed over a period of time. The SAP formula is based on an applicable indice plus a fixed spread that is dependent upon when the loan was originated, the loan’s repayment status, and funding sources for the loan. The Company generally finances its student loan portfolio with variable rate debt. In low and/or declining interest rate environments, when the fixed borrower rate is higher than the rate produced by the SAP formula, the Company’s student loans earn at a fixed rate while the interest on the variable rate debt typically continues to decline. In these interest rate environments, the Company earns additional spread income that it refers to as floor income. For loans where the borrower rate is fixed to term, the Company earns floor income for an extended period of time, which the Company refers to as fixed rate floor income.

The Company’s core student loan spread (variable student loan spread including fixed rate floor contribution) and variable student loan spread (net interest margin excluding fixed rate floor income) is summarized below.

(a)

The interest earned on the majority of the Company’s FFELP student loan assets is indexed to the three-month commercial paper indice. The Company funds the majority of its assets with three-month LIBOR indexed floating rate securities. The relationship between these two indices has a significant impact on student loan spread. This table (the right axis) shows the difference between the average three-month LIBOR and commercial paper indices by quarter.

The primary difference between variable student loan spread and core student loan spread is fixed rate floor income. A summary of fixed rate floor income and its contribution to core spread follows.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Fixed rate floor income, gross	$	39,146			35,340			77,046			74,467

Derivative settlements (a)		(6,345	)		(4,286	)		(12,563	)		(8,142	)

Fixed rate floor income, net	$	32,801			31,054			64,483			66,325

Fixed rate floor income contribution to spread, net		0.57	%		0.48	%		0.56	%		0.53	%

(a)

Includes settlement payments on derivatives used to hedge student loans earning fixed rate floor income.

The high levels of fixed rate floor income earned during 2011 and 2010 are due to historically low interest rates. If interest rates remain low, the Company anticipates continuing to earn significant fixed rate floor income in future periods. See Item 3, “Quantitative and Qualitative Disclosures about Market Risk” which provides additional detail on the Company’s portfolio earning fixed rate floor income and the derivatives used by the Company to hedge these loans.

Future Cash Flow from Portfolio

The majority of the Company’s portfolio of student loans is funded in asset-backed securitizations that are structured to substantially match the maturity of the funded assets, thereby minimizing liquidity risk. In addition, due to (i) the difference between the yield the Company receives on the loans and cost of financing within these transactions, and (ii) the excess servicing and administration fees the Company earns from these transactions, the Company has created a portfolio that will generate earnings and significant cash flow over the life of these transactions.

As of June 30, 2011, based on cash flow models developed to reflect management’s current estimate of, among other factors, prepayments, defaults, deferment, forbearance, and interest rates, the Company currently expects future undiscounted cash flows from its portfolio to be approximately $1.63 billion as detailed below. The $1.63 billion includes approximately $350 million (as of June 30, 2011) of overcollateralization included in the asset-backed securitizations. These excess net asset positions are reflected variously in the following balances on the consolidated balance sheet: "student loans receivable," "restricted cash and investments," and "accrued interest receivable."

The forecasted cash flow presented below includes all loans currently funded in asset-backed securitizations. As of June 30, 2011, the Company had $20.1 billion of loans included in asset-backed securitizations, which represented 87 percent of its total FFELP student loan portfolio. The forecasted cash flow does not include cash flows that the Company expects to receive related to loans funded through the Department of Education’s Conduit Program and other warehouse facilities or loans originated and/or acquired subsequent to June 30, 2011.

As previously discussed, on July 8, 2011, the Company purchased the residual interest in $1.9 billion of FFELP student loans. The table below does not include the estimated future cash flow from this portfolio. The Company estimates these loans will add approximately $90 million to $120 million in future cash flow to the Company in addition to the amounts summarized below.

(a)

The Company uses various assumptions, including prepayments and future interest rates, when preparing its cash flow forecast. These assumptions are further discussed below.

Prepayments: The primary variable in establishing a life of loan estimate is the level and timing of prepayments. Prepayment rates equal the percentage of loans that prepay annually as a percentage of the beginning of period balance, net of scheduled principal payments. A number of factors can affect estimated prepayment rates, including the level of consolidation activity and default rates. Should any of these factors change, management may revise its assumptions, which in turn would impact the projected future cash flow. The Company’s cash flow forecast above assumes prepayment rates that are generally consistent with those utilized in the Company’s recent asset-backed securities transactions. If management used a prepayment rate assumption two times greater than what was used to forecast the cash flow, the cash flow forecast would be reduced by approximately $330 million to $390 million.

Interest rates: The Company funds the majority of its student loans with three-month LIBOR (“LIBOR”) indexed floating rate securities. Meanwhile, the interest earned on the Company’s student loan assets are indexed primarily to a commercial paper rate (“CP”). The different interest rate characteristics of the Company’s loan assets and liabilities funding these assets result in basis risk. The Company’s cash flow forecast assumes LIBOR will exceed CP by 12 basis points for the life of the portfolio, which approximates the historical relationship between these indices. If the forecast is computed assuming a spread of 24 basis points between CP and LIBOR for the life of the portfolio, the cash flow forecast would be reduced by approximately $80 million to $120 million.

The Company uses the current forward interest rate yield curve to forecast cash flows. A change in the forward interest rate curve would impact the future cash flows generated from the portfolio. An increase in future interest rates will reduce the amount of fixed rate floor income the Company is currently receiving. The Company attempts to mitigate the impact of a rise in short-term rates by hedging interest rate risks. As of June 30, 2011, the net fair value of the Company’s interest rate derivatives used to hedge loans earning fixed rate floor income was a liability of $19.9 million. See Item 3, “Quantitative and Qualitative Disclosures about Market Risk — Interest Rate Risk.”

Use Liquidity to Capitalize on Market Opportunities

The Company has used and will continue to use its improved liquidity position to capitalize on market opportunities, including FFELP student loan acquisitions; strategic acquisitions and investments in its core business areas of loan financing, loan servicing, payment processing, and enrollment services (education planning); and capital management initatives, including debt repurchases, stock repurchases, and dividend distributions.

During 2011, the Company has used its improved liquidity to accomplish the following items:

FFELP Student Loan Acquisitions

Purchased $0.7 billion of FFELP student loans through June 30, 2011

Purchased the residual interest in $1.9 billion of FFELP student loans on July 8, 2011

Acquisitions and Investments in Core Business Areas

Purchased contracts with more than 370 K-12 schools to provide tuition payment plan services

Capital Management

Raised the quarterly dividend paid on the Company’s common stock to $0.10 per share

Repurchased $63.2 million notional amount of debt recognizing a gain of $7.0 million

RESULTS OF OPERATIONS

The Company’s operating results are primarily driven by the performance of its existing portfolio and the revenues generated by its fee-based businesses and the costs to provide such services. The performance of the Company’s portfolio is driven by net interest income and losses related to credit quality of the assets along with the cost to administer and service the assets and related debt.

Net Interest Income

The Company generates a significant portion of its earnings from the spread, referred to as its student loan spread, between the yield the Company receives on its student loan portfolio and the cost of funding these loans. This spread income is reported on the Company’s consolidated statements of income as net interest income. The amortization of loan premiums and discounts, including capitalized costs of origination, the 1.05% per year consolidation loan rebate fee paid to the Department, and yield adjustments from borrower benefit programs, are netted against loan interest income on the Company’s consolidated statements of income. The amortization of debt issuance costs is included in interest expense on the Company’s consolidated statements of income.

The Company’s portfolio of FFELP loans originated prior to April 1, 2006 earns interest at the higher of a variable rate based on the special allowance payment or SAP formula set by the Department of Education and the borrower rate. The SAP formula is based on an applicable indice plus a fixed spread that is dependent upon when the loan was originated, the loan’s repayment status, and funding sources for the loan. The Company’s portfolio of FFELP loans originated on or after April 1, 2006 earns interest at a variable rate based on the SAP formula. For the portfolio of loans originated on or after April 1, 2006, when the borrower rate exceeds the variable rate based on the SAP formula, the Company must return the excess to the Department.

Because the Company generates a significant portion of its earnings from its student loan spread, the interest rate sensitivity of the Company’s balance sheet is very important to its operations. The current and future interest rate environment can and will affect the Company’s interest earnings, net interest income, and net income. The effects of changing interest rate environments are further outlined in Item 3, “Quantitative and Qualitative Disclosures about Market Risk — Interest Rate Risk.”

Investment interest income, which is a component of net interest income, includes income from unrestricted interest-earning deposits and investments and funds in the Company’s special purpose entities which are utilized for its asset-backed securitizations.

Net interest income also includes interest expense on unsecured debt offerings. The proceeds from these unsecured debt offerings were used by the Company to fund general business operations and certain asset and business acquisitions.

Provision for Loan Losses

Management estimates and establishes an allowance for loan losses through a provision charged to expense. Losses are charged against the allowance when management believes the collection of the loan principal is unlikely. Recovery of amounts previously charged off is credited to the allowance for loan losses. Management maintains the allowance for federally insured and non-federally insured loans at a level believed to be appropriate to provide for estimated probable credit losses inherent in the loan portfolio. This evaluation is inherently subjective because it requires estimates that may be susceptible to significant changes. The Company analyzes the allowance separately for its federally insured loans and its non-federally insured loans.

The allowance for the federally insured loan portfolio is based on periodic evaluations of the Company’s loan portfolios considering loans in repayment versus those in a nonpaying status, delinquency status, trends in defaults in the portfolio based on Company and industry data, past experience, trends in student loan claims rejected for payment by guarantors, changes to federal student loan programs, current economic conditions, and other relevant factors. The federal government guarantees 97% of the principal of and the interest on federally insured student loans disbursed on and after July 1, 2006 (and 98% for those loans disbursed prior to July 1, 2006), which limits the Company’s loss exposure on the outstanding balance of the Company’s federally insured portfolio. Student loans disbursed prior to October 1, 1993 are fully insured.

In determining the appropriateness of the allowance for loan losses on the non-federally insured loans, the Company considers several factors including: loans in repayment versus those in a nonpaying status, delinquency status, type of program, trends in defaults in the portfolio based on Company and industry data, past experience, current economic conditions, and other relevant factors. The Company places a non-federally insured loan on nonaccrual status when the collection of principal and interest is 30 days past due and charges off the loan when the collection of principal and interest is 120 days past due.

Other Income

The Company also earns fees and generates revenue from other sources as summarized below.

Student Loan and Guaranty Servicing Revenue – Loan servicing fees are determined according to individual agreements with customers and are calculated based on the dollar value of loans, number of loans, or number of borrowers serviced for each customer. Guaranty servicing fees, generally, are calculated based on the number of loans serviced, volume of loans serviced, or amounts collected. Revenue is recognized when earned pursuant to applicable agreements, and when ultimate collection is assured.

Tuition Payment Processing and Campus Commerce Revenue – Tuition payment processing and campus commerce revenue primarily includes actively managed tuition payment solutions and online payment processing. Fees for these services are recognized over the period in which services are provided to customers.

Enrollment Services Revenue – Enrollment services revenue primarily consists of the following items:

Interactive marketing – Interactive marketing revenue is derived primarily from fees which are earned through the delivery of qualified inquiries or clicks. The Company recognizes revenue when persuasive evidence of an arrangement exists, delivery has occurred, the fee is fixed or determinable, and collectability is reasonably assured. Delivery is deemed to have occurred at the time a qualified inquiry or click is delivered to the customer provided that no significant obligations remain. From time to time, the Company may agree to credit certain inquiries or clicks if they fail to meet the contractual or other guidelines of a particular client. The Company has established a sales reserve based on historical experience. To date, such credits have been immaterial and within management’s expectations.

For a portion of its interactive marketing revenue, the Company has agreements with providers of online media or traffic (“Publishers”) used in the generation of inquiries or clicks. The Company receives a fee from its customers and pays a fee to Publishers either on a cost per inquiry, cost per click, or cost per number of impressions basis. The Company is the primary obligor in the transaction. As a result, the fees paid by the Company’s customers are recognized as revenue and the fees paid to its Publishers are included in “cost to provide enrollment services” in the Company’s consolidated statements of income.

List marketing - Revenue from the sale of lists is generally earned and recognized, net of estimated returns, upon delivery.

Publishing services - Revenue from the sale of print products is generally earned and recognized, net of estimated returns, upon shipment or delivery.

Resource centers – Resource centers services include online courses, scholarship search and selection data, career planning, and online information about colleges and universities. The majority of these services are sold based on subscriptions and/or are performance based. Revenues from sales of subscription and performance based services are recognized ratably over the term of the contract as earned. Subscription and performance based revenues received or receivable in advance of the delivery of services is included in deferred revenue.

Software Services Revenue – Software services revenue is determined from individual agreements with customers and includes license and maintenance fees associated with student loan software products. Computer and software consulting services are recognized over the period in which services are provided to customers.

Operating Expenses

Operating expenses includes indirect costs incurred to generate and acquire student loans; costs incurred to manage and administer the Company’s student loan portfolio and its financing transactions; costs incurred to service the Company’s student loan portfolio and the portfolios of third parties; collection costs related to rehabilitation revenue; the cost to provide enrollment services; costs incurred to provide tuition payment processing, campus commerce, resource center and list marketing services, and software and technical services to third parties; the depreciation and amortization of capital assets and intangible assets; investments in products, services, and technology to meet customer needs and support continued revenue growth; and other general and administrative expenses. The cost to provide enrollment services, as discussed previously, consists of costs incurred to provide interactive marketing and publishing and editing services in the Company’s Enrollment Services operating segment. Operating expenses in 2010 also includes employee termination benefits and lease termination costs.

Three and six months ended June 30, 2011 compared to the three and six months ended June 30, 2010

Net Interest Income (net of settlements on derivatives)

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%
Interest income:
Loan interest	$	138,934			155,353			(16,419	)	(10.6	) %	$	276,292		290,320			(14,028	)	(4.8	) %
Investment interest		856			1,304			(448	)	(34.4	)		1,582		2,305			(723	)	(31.4	)
Total interest income		139,790			156,657			(16,867	)	(10.8	)		277,874		292,625			(14,751	)	(5.0	)
Interest expense:
Interest on bonds and notes payable		51,054			59,243			(8,189	)	(13.8	)		103,361		110,102			(6,741	)	(6.1	)
Net interest income		88,736			97,414			(8,678	)	(8.9	)		174,513		182,523			(8,010	)	(4.4	)
Provision for loan losses		5,250			6,200			(950	)	(15.3	)		9,000		11,200			(2,200	)	(19.6	)
Net interest income after provision for loan losses		83,486			91,214			(7,728	)	(8.5	)		165,513		171,323			(5,810	)	(3.4	)

Derivative settlements, net (a)		(3,522	)		(3,377	)		(145	)	4.3			(7,674	)	(5,800	)		(1,874	)	32.3

Net interest income after provision for loan losses (net of settlements on derivatives)		79,964			87,837			(7,873	)	(9.0	) %	$	157,839		165,523			(7,684	)	(4.6	) %

(a)

The Company maintains an overall risk management strategy that incorporates the use of derivative instruments to reduce the economic effect of interest rate volatility. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective; however, the Company’s derivative instruments do not qualify for hedge accounting. Derivative settlements for each applicable period should be evaluated with the Company’s net interest income.

Net interest income after provision for loan losses, net of settlements on derivatives, changed for the three and six months ended June 30, 2011 compared to the same periods in 2010 as follows:

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%


Variable student loan interest margin, net of settlements on derivatives (a)	$	53,997			67,804			(13,807	)	(20.4	) %	$	106,527		120,334			(13,807	)	(11.5	) %
Fixed rate floor income, net of settlements on derivatives (b)		32,801			31,054			1,747		5.6			64,483		66,325			(1,842	)	(2.8	)
Investment interest (c)		856			1,304			(448	)	(34.4	)		1,582		2,305			(723	)	(31.4	)
Corporate debt interest expense (d)		(2,440	)		(6,125	)		3,685		(60.2	)		(5,753	)	(12,241	)		6,488		(53.0	)
Provision for loan losses (e)		(5,250	)		(6,200	)		950		(15.3	)		(9,000	)	(11,200	)		2,200		(19.6	)

Net interest income after provision for loan losses (net of settlements on derivatives)	$	79,964			87,837			(7,873	)	(9.0	) %	$	157,839		165,523			(7,684	)	(4.6	) %

(a)

Variable student loan spread decreased to 0.94% and 0.92% for the three and six months ended June 30, 2011 compared to 1.06% and 0.96% for the same periods in 2010. See Item 2 under “Asset Generation and Management Operating Segment – Results of Operations – Student Loan Spread Analysis,” for additional information.

(b)

The Company has a portfolio of student loans that are earning interest at a fixed borrower rate which exceeds the statutorily defined variable lender rate generating fixed rate floor income. See Item 3, “Quantitative and Qualitative Disclosures about Market Risk – Interest Rate Risk” for additional information.

(c)

Investment interest decreased for the three and six months ended June 30, 2011 compared with the same periods in 2010 due to a decrease in average cash held.

(d)

Corporate debt interest expense includes interest expense incurred by the Company on its 5.125% Senior Notes due 2010 (the “Senior Notes”), Junior Subordinated Hybrid Securities, and its $750 million unsecured line of credit. Corporate debt interest expense decreased for the three and six months ended June 30, 2011 compared with the same periods in 2010 due to a reduction in debt outstanding due to the purchase of Junior Subordinated Hybrid Securities, the maturity of the Senior Notes on June 1, 2010, and using excess cash to pay down a portion of the unsecured line of credit.

(e)

The provision for loan losses represents the periodic expense of maintaining an allowance sufficient to absorb losses inherent in the Company's portfolio of loans. The provision for loan losses recognized by the Company decreased during the three and six months ended June 30, 2011 compared to the same periods in 2010, primarily due to a decrease in the non-federally insured loan provision due to a decrease in the dollar amount of the Company's student loan portfolio, including those loans in repayment, as well as continued aging of the portfolio.

Other Income

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%

Loan and guaranty servicing revenue (a)	$	37,389			36,652			737		2.0	%	$	73,025		73,046			(21	)	(0.0	) %
Tuition payment processing and campus commerce revenue (b)		14,761			12,795			1,966		15.4			34,130		30,177			3,953		13.1
Enrollment services revenue (c)		32,315			35,403			(3,088	)	(8.7	)		66,183		68,674			(2,491	)	(3.6	)
Software services revenue (d)		4,346			5,499			(1,153	)	(21.0	)		9,123		9,843			(720	)	(7.3	)
Other income (e)		6,826			8,496			(1,670	)	(19.7	)		13,318		15,756			(2,438	)	(15.5	)
Gain on sale of loans and debt repurchases (f)		—			8,759			(8,759	)	(100.0	)		8,307		18,936			(10,629	)	(56.1	)
Derivative market value and foreign currency adjustments (g)		(16,813	)		(7,231	)		(9,582	)	132.5			(15,697	)	(3,126	)		(12,571	)	402.1
Derivative settlements, net (h)		(3,522	)		(3,377	)		(145	)	4.3			(7,674	)	(5,800	)		(1,874	)	32.3
Total other income	$	75,302			96,996			(21,694	)	(22.4	) %	$	180,715		207,506			(26,791	)	(12.9	) %

(a)

“Loan and guaranty servicing revenue” increased for the three months ended June 30, 2011 compared to the same period in 2010 due to an increase in servicing revenue from the Department of Education, partially offset by decreases in FFELP servicing and guaranty servicing revenue. “Loan and guaranty servicing revenue” remained relatively flat for the six months ended June 30, 2011 compared to the same period in 2010 due to decreases in FFELP servicing and guaranty servicing revenues, offset by an increase in government servicing revenue. See Item 2 under “Student Loan and Guaranty Servicing Operating Segment – Results of Operations” for additional information.

(b)

“Tuition payment processing and campus commerce revenue” increased due to an increase in the number of managed tuition payment plans and an increase in campus commerce customers as discussed in this Item 2 under “Tuition Payment Processing and Campus Commerce Operating Segment – Results of Operations.”

(c)

“Enrollment services revenue” decreased due to a decrease in interactive marketing services volume, as further discussed in this Item 2 under “Enrollment Services Operating Segment – Results of Operations.” Growth in enrollment services revenue has been affected by the current regulatory uncertainty in the for-profit college industry, which has caused schools to decrease spending on marketing efforts.

(d)

“Software services revenue” decreased due to a reduction in the number of projects for existing customers and the loss of customers due to legislative developments in the student loan industry throughout 2010 and 2011.

(e)

The following table summarizes the components of “other income”.

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010

Borrower late fee income	$	3,222		2,979		6,812		6,237
Investment advisory fees		1,180		—		1,180		—
529 Plan administration fees		439		1,141		1,571		2,558
Other		1,985		4,376		3,755		6,961

Other income	$	6,826		8,496		13,318		15,756

(f) “Gain on sale of loans and debt repurchases” includes the following:

	Three months ended June 30, 2011						Six months ended June 30, 2011
	Notional amount		Purchase price		Gain		Notional amount		Purchase price		Gain
Gains on debt repurchases:
Junior Subordinated Hybrid Securities	$	—		—		—		62,558		55,651		6,907
Asset-backed securities		—		—		—		600		545		55
	$	—		—		—		63,158		56,196		6,962
Gain on sale of loans						—						1,345

Gain on sale of loans and debt repurchases, net					$	—					$	8,307

	Three months ended June 30, 2010						Six months ended June 30, 2010
	Notional amount		Purchase price		Gain		Notional amount		Purchase price		Gain
Gains on debt repurchases:
Asset-backed securities	$	117,775		109,016		8,759		392,025		373,089		18,936

Due to improvements in the capital markets, the opportunities for the Company to repurchase debt at less than par are becoming more limited.

(g)

The change in “derivative market value and foreign currency adjustments” is the result of the change in the fair value of the Company’s derivative portfolio and transaction gains/losses resulting from the re-measurement of the Company’s Euro-denominated bonds to U.S. dollars. These changes are summarized below.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Change in fair value of derivatives - income (expense)	$	2,207			(100,632	)		68,658			(168,201	)
Foreign currency transaction adjustment - income (expense)		(19,020	)		93,401			(84,355	)		165,075

Derivative market value and foreign currency adjustments - income (expense)	$	(16,813	)		(7,231	)		(15,697	)		(3,126	)

(h)

Further detail of the components of derivative settlements is included in Item 3, “Quantitative and Qualitative Disclosures about Market Risk.” The Company maintains an overall risk management strategy that incorporates the use of derivative instruments to reduce the economic effect of interest rate volatility. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective; however, the Company’s derivative instruments do not qualify for hedge accounting. Derivative settlements for each applicable period should be evaluated with the Company’s net interest income.

Operating Expenses

As shown below, operating expenses decreased for the three and six months ended June 30, 2011 compared to the same periods in 2010.

	Three months ended June 30,				Change
	2011		2010		$			%

Salaries and benefits (a)	$	42,881		40,962		1,919		4.7	%
Cost to provide enrollment services (b)		22,140		24,111		(1,971	)	(8.2	)
Depreciation and amortization (c)		6,769		9,728		(2,959	)	(30.4	)
Restructure expense (d)		—		72		(72	)	(100.0	)
Other expenses (e)		28,767		33,348		(4,581	)	(13.7	)
Total operating expenses	$	100,557		108,221		(7,664	)	(7.1	) %

	Six months ended June 30,				Change
		2011		2010				%

Salaries and benefits (a)	$	86,793		81,606		5,187		6.4	%
Cost to provide enrollment services (b)		44,979		46,136		(1,157	)	(2.5	)
Depreciation and amortization (c)		13,545		20,511		(6,966	)	(34.0	)
Restructure expense (d)		—		1,269		(1,269	)	(100.0	)
Other expenses (e)		54,872		62,403		(7,531	)	(12.1	)
Total operating expenses	$	200,189		211,925		(11,736	)	(5.5	) %

(a)

Salaries and benefits increased as a result of supporting the increase in government servicing volume in the Student Loan and Guaranty Servicing operating segment.

(b)

Cost to provide enrollment services decreased as a result of a decrease in interactive marketing services volume.

(c)

Depreciation and amortization decreased due to decreases in the amortization of intangible assets and student list costs. In 2010, the Company accelerated the amortization of student list costs to better reflect the pattern in which the economic benefit of this asset is used to generate revenue.

(d)

Restructure expenses incurred in 2010 were related to a 2009 restructuring plan. This plan was completed during the third quarter of 2010.

(e)

Other expenses decreased due to a decrease in collection costs related to loan rehabilitation revenue, as well as a decrease in consulting and professional fees, primarily legal costs associated with the previously disclosed Oberg litigation.

Income Taxes

The Company’s effective tax rate was 36.3% and 37.0% for the three and six months ended June 30, 2011, respectively, compared to 37.5% for the same periods in 2010. The effective tax rate for 2011 decreased compared to the same periods in 2010 due to state incentive tax credits and an overall reduction of the state effective tax rate.

Segment Operating Results

Additional information on the Company’s results of operations is included with the discussion of the Company’s operating segments in this Item 2 under “Operating Segments.”

Financial Condition as of June 30, 2011 compared to December 31, 2010

	As of		As of
	June 30,		December 31,		Change
	2011		2010		Dollars			Percent
Assets:
Student loans receivable, net	$	23,228,778		23,948,014		(719,236	)		(3.0	) %
Student loans receivable - held for sale		—		84,987		(84,987	)		(100.0	)
Cash, cash equivalents, and investments		823,187		1,084,322		(261,135	)		(24.1	)
Goodwill		117,118		117,118		—			—
Intangible assets, net		37,564		38,712		(1,148	)		(3.0	)
Fair value of derivative instruments		182,450		118,346		64,104			54.2
Other assets		482,414		502,393		(19,979	)		(4.0	)
Total assets	$	24,871,511		25,893,892		(1,022,381	)		(3.9	) %

Liabilities:
Bonds and notes payable	$	23,605,413		24,672,472		(1,067,059	)		(4.3	) %
Fair value of derivative instruments		23,383		16,089		7,294			45.3
Other liabilities		253,931		298,698		(44,767	)		(15.0	)
Total liabilities		23,882,727		24,987,259		(1,104,532	)		(4.4	)

Shareholders' equity		988,784		906,633		82,151			9.1
Total liabilities and shareholders' equity	$	24,871,511		25,893,892		(1,022,381	)		(3.9	) %

Total assets and total liabilities decreased during 2011. The decrease in total assets was primarily due to the decrease of student loans receivable which occurred as a result of repayments and the loss of loans to consolidation to external parties partially offset by the acquisition of loan portfolios from third parties. The decrease in total liabilities was primarily due to the Company paying down bonds and notes payable. See the activity of loans acquired in this Item 2 under “Asset Generation and Management – Results of Operations.”

OPERATING SEGMENTS

The Company earns fee-based revenue through its Student Loan and Guaranty Servicing, Tuition Payment Processing and Campus Commerce, and Enrollment Services operating segments. In addition, the Company earns net interest income on its student loan portfolio in its Asset Generation and Management operating segment. The Company’s operating segments are defined by the products and services they offer or the types of customers they serve, and they reflect the manner in which financial information is currently evaluated by management.

“Base net income” is the primary financial performance measure used by management to develop the Company’s financial plans, track results, and establish corporate performance targets and incentive compensation. While “base net income” is not a substitute for reported results under GAAP, the Company relies on “base net income” in operating its business because “base net income” permits management to make meaningful period-to-period comparisons of the operational and performance indicators that are most closely assessed by management. Management believes this information provides additional insight into the financial performance of the core business activities of the Company’s operating segments.

Accordingly, the tables presented below reflect “base net income” which is reviewed and utilized by management to manage the business for each of the Company’s operating segments. Reconciliation of the segment totals to the Company’s consolidated operating results in accordance with GAAP are also included in the tables below. Included below under “Non-GAAP Performance Measures” is further discussion regarding “base net income” and its limitations, including a table that details the differences between “base net income” and GAAP net income by operating segment.

Income Taxes

Reclassifications

Segment Results and Reconciliations to GAAP

	Three months ended June 30, 2011
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	12			2			—			14			139,284			1,147			(655	)		139,790			—			139,790
Interest expense		—			—			—			—			49,269			2,440			(655	)		51,054			—			51,054
Net interest income (loss)		12			2			—			14			90,015			(1,293	)		—			88,736			—			88,736

Less provision for loan losses		—			—			—			—			5,250			—			—			5,250			—			5,250
Net interest income (loss) after provision for loan losses		12			2			—			14			84,765			(1,293	)		—			83,486			—			83,486

Other income (expense):
Loan and guaranty servicing revenue		37,389			—			—			37,389			—			—			—			37,389			—			37,389
Intersegment servicing revenue		16,793			—			—			16,793			—			—			(16,793	)		—			—			—
Tuition payment processing and campus commerce revenue		—			14,761			—			14,761			—			—			—			14,761			—			14,761
Enrollment services revenue		—			—			32,315			32,315			—			—			—			32,315			—			32,315
Software services revenue		4,346			—			—			4,346			—			—			—			4,346			—			4,346
Other income		—			—			—			—			3,997			2,829			—			6,826			—			6,826
Gain on sale of loans and debt repurchases		—			—			—			—			—			—			—			—			—			—
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(16,813	)		(16,813	)
Derivative settlements, net		—			—			—			—			(3,274	)		(248	)		—			(3,522	)		—			(3,522	)
Total other income (expense)		58,528			14,761			32,315			105,604			723			2,581			(16,793	)		92,115			(16,813	)		75,302

Operating expenses:
Salaries and benefits		24,731			7,249			5,931			37,911			709			4,261			—			42,881			—			42,881
Cost to provide enrollment services		—			—			22,140			22,140			—			—			—			22,140			—			22,140
Depreciation and amortization		1,336			345			780			2,461			—			349			—			2,810			3,959			6,769
Restructure expense		—			—			—			—			—			—			—			—			—			—
Other		14,605			2,327			2,442			19,374			5,139			4,254			—			28,767			—			28,767
Intersegment expenses, net		1,060			1,118			959			3,137			17,047			(3,391	)		(16,793	)		—			—			—
Total operating expenses		41,732			11,039			32,252			85,023			22,895			5,473			(16,793	)		96,598			3,959			100,557

Income (loss) before income taxes and corporate overhead allocation		16,808			3,724			63			20,595			62,593			(4,185	)		—			79,003			(20,772	)		58,231
Corporate overhead allocation		(1,233	)		(411	)		(411	)		(2,055	)		(2,054	)		4,109			—			—			—			—
Income (loss) before income taxes		15,575			3,313			(348	)		18,540			60,539			(76	)		—			79,003			(20,772	)		58,231
Income tax (expense) benefit		(5,917	)		(1,259	)		132			(7,044	)		(23,412	)		1,457			—			(28,999	)		7,893			(21,106	)
Net income (loss)	$	9,658			2,054			(216	)		11,496			37,127			1,381			—			50,004			(12,879	)		37,125

	Three months ended June 30, 2010
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	17			4			—			21			155,701			1,922			(987	)		156,657			—			156,657
Interest expense		—			—			—			—			54,105			6,125			(987	)		59,243			—			59,243
Net interest income (loss)		17			4			—			21			101,596			(4,203	)		—			97,414			—			97,414

Less provision for loan losses		—			—			—			—			6,200			—			—			6,200			—			6,200
Net interest income (loss) after provision for loan losses		17			4			—			21			95,396			(4,203	)		—			91,214			—			91,214

Other income (expense):
Loan and guaranty servicing revenue		36,652			—			—			36,652			—			—			—			36,652			—			36,652
Intersegment servicing revenue		21,969			—			—			21,969			—			—			(21,969	)		—			—			—
Tuition payment processing and campus commerce revenue		—			12,795			—			12,795			—			—			—			12,795			—			12,795
Enrollment services revenue		—			—			35,403			35,403			—			—			—			35,403			—			35,403
Software services revenue		5,499			—			—			5,499			—			—			—			5,499			—			5,499
Other income		295			—			—			295			4,636			3,565			—			8,496			—			8,496
Gain on sale of loans and debt repurchases		—			—			—			—			8,759			—			—			8,759			—			8,759
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(7,231	)		(7,231	)
Derivative settlements, net		—			—			—			—			(3,377	)		—			—			(3,377	)		—			(3,377	)
Total other income (expense)		64,415			12,795			35,403			112,613			10,018			3,565			(21,969	)		104,227			(7,231	)		96,996

Operating expenses:
Salaries and benefits		23,327			6,594			6,447			36,368			1,286			3,808			(500	)		40,962			—			40,962
Cost to provide enrollment services		—			—			24,111			24,111			—			—			—			24,111			—			24,111
Depreciation and amortization		1,157			339			1,616			3,112			—			384			—			3,496			6,232			9,728
Restructure expense		84			—			—			84			—			(12	)		—			72			—			72
Other		18,668			2,272			2,449			23,389			2,992			6,967			—			33,348			—			33,348
Intersegment expenses, net		1,149			879			641			2,669			21,891			(3,091	)		(21,469	)		—			—			—
Total operating expenses		44,385			10,084			35,264			89,733			26,169			8,056			(21,969	)		101,989			6,232			108,221

Income (loss) before income taxes and corporate overhead allocation		20,047			2,715			139			22,901			79,245			(8,694	)		—			93,452			(13,463	)		79,989
Corporate overhead allocation		(1,484	)		(495	)		(495	)		(2,474	)		(2,473	)		4,947			—			—			—			—
Income (loss) before income taxes		18,563			2,220			(356	)		20,427			76,772			(3,747	)		—			93,452			(13,463	)		79,989
Income tax (expense) benefit		(7,053	)		(844	)		135			(7,762	)		(29,173	)		1,823			—			(35,112	)		5,116			(29,996	)
Net income (loss)	$	11,510			1,376			(221	)		12,665			47,599			(1,924	)					58,340			(8,347	)		49,993

Additional information:
Net income (loss)	$	11,510			1,376			(221	)		12,665			47,599			(1,924	)		—			58,340			(8,347	)		49,993
Plus:Restructure expense (a)		84			—			—			84			—			(12	)		—			72			(72	)		—
Less: Net tax effect		(32	)		—			—			(32	)		—			5			—			(27	)		27			—

Net income (loss), excluding restructure expense	$	11,562			1,376			(221	)		12,717			47,599			(1,931	)		—			58,385			(8,392	)		49,993

(a) During the second quarter of 2010, the Company recorded restructuring charges associated with previously implemented restructuring plans.

	Six months ended June 30, 2011
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base Net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			Income			Results			Operations


Total interest income	$	27			8			—			35			276,923			2,293			(1,377	)		277,874			—			277,874
Interest expense		—			—			—			—			98,985			5,753			(1,377	)		103,361			—			103,361
Net interest income (loss)		27			8			—			35			177,938			(3,460	)		—			174,513			—			174,513

Less provision for loan losses		—			—			—			—			9,000			—			—			9,000			—			9,000
Net interest income (loss) after provision for loan losses		27			8			—			35			168,938			(3,460	)		—			165,513			—			165,513

Other income (expense):
Loan and guaranty servicing revenue		73,025			—			—			73,025			—			—			—			73,025			—			73,025
Intersegment servicing revenue		34,650			—			—			34,650			—			—			(34,650	)		—			—			—
Tuition payment processing and campus commerce revenue		—			34,130			—			34,130			—			—			—			34,130			—			34,130
Enrollment services revenue		—			—			66,183			66,183			—			—			—			66,183			—			66,183
Software services revenue		9,123			—			—			9,123			—			—			—			9,123			—			9,123
Other income		—			—			—			—			8,133			5,185			—			13,318			—			13,318
Gain on sale of loans and debt repurchases		—			—			—			—			1,400			6,907			—			8,307			—			8,307
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(15,697	)		(15,697	)
Derivative settlements, net		—			—			—			—			(7,312	)		(362	)		—			(7,674	)		—			(7,674	)
Total other income (expense)		116,798			34,130			66,183			217,111			2,221			11,730			(34,650	)		196,412			(15,697	)		180,715

Operating expenses:
Salaries and benefits		50,119			14,401			12,188			76,708			1,487			8,598			—			86,793			—			86,793
Cost to provide enrollment services		—			—			44,979			44,979			—			—			—			44,979			—			44,979
Depreciation and amortization		2,642			681			1,593			4,916			—			694			—			5,610			7,935			13,545
Restructure expense		—			—			—			—			—			—			—			—			—			—
Other		29,184			4,961			4,760			38,905			6,677			9,290			—			54,872			—			54,872
Intersegment expenses, net		2,429			2,211			1,777			6,417			35,194			(6,961	)		(34,650	)		—			—			—
Total operating expenses		84,374			22,254			65,297			171,925			43,358			11,621			(34,650	)		192,254			7,935			200,189

Income (loss) before income taxes and corporate overhead allocation		32,451			11,884			886			45,221			127,801			(3,351	)		—			169,671			(23,632	)		146,039
Corporate overhead allocation		(1,986	)		(662	)		(662	)		(3,310	)		(3,309	)		6,619			—			—			—			—
Income (loss) before income taxes		30,465			11,222			224			41,911			124,492			3,268			—			169,671			(23,632	)		146,039
Income tax (expense) benefit		(11,575	)		(4,264	)		(85	)		(15,924	)		(47,714	)		624			—			(63,014	)		8,980			(54,034	)
Net income (loss)	$	18,890			6,958			139			25,987			76,778			3,892			—			106,657			(14,652	)		92,005

	Six months ended June 30, 2010
	Fee-Based
				Tuition
	Student			Payment
	Loan			Processing									Asset			Corporate
	and Guaranty			and Campus			Enrollment			Total Fee-			Generation and			Activity and						Base net			Adjustments to GAAP			GAAP Results of
	Servicing			Commerce			Services			Based			Management			Overhead			Eliminations			income			Results			Operations


Total interest income	$	30			12			—			42			290,963			3,520			(1,900	)		292,625			—			292,625
Interest expense		—			—			—			—			99,761			12,241			(1,900	)		110,102			—			110,102
Net interest income (loss)		30			12			—			42			191,202			(8,721	)		—			182,523			—			182,523

Less provision for loan losses		—			—			—			—			11,200			—			—			11,200			—			11,200
Net interest income (loss) after provision for loan losses		30			12			—			42			180,002			(8,721	)		—			171,323			—			171,323

Other income (expense):
Loan and guaranty servicing revenue		73,300			—			—			73,300			—			(254	)		—			73,046			—			73,046
Intersegment servicing revenue		43,549			—			—			43,549			—			—			(43,549	)		—			—			—
Tuition payment processing and campus commerce revenue		—			30,177			—			30,177			—			—			—			30,177			—			30,177
Enrollment services revenue		—			—			68,674			68,674			—			—			—			68,674			—			68,674
Software services revenue		9,843			—			—			9,843			—			—			—			9,843			—			9,843
Other income		519			—			—			519			9,404			5,833			—			15,756			—			15,756
Gain on sale of loans and debt repurchases		—			—			—			—			18,936			—			—			18,936			—			18,936
Derivative market value and foreign currency adjustments		—			—			—			—			—			—			—			—			(3,126	)		(3,126	)
Derivative settlements, net		—			—			—			—			(5,800	)		—			—			(5,800	)		—			(5,800	)
Total other income (expense)		127,211			30,177			68,674			226,062			22,540			5,579			(43,549	)		210,632			(3,126	)		207,506

Operating expenses:
Salaries and benefits		46,909			13,212			12,518			72,639			2,644			7,925			(1,602	)		81,606			—			81,606
Cost to provide enrollment services		—			—			46,136			46,136			—			—			—			46,136			—			46,136
Depreciation and amortization		2,176			672			4,120			6,968			3			792			—			7,763			12,748			20,511
Restructure expense		1,289			—			—			1,289			—			(20	)		—			1,269			—			1,269
Other		33,168			4,380			5,007			42,555			7,210			12,638			—			62,403			—			62,403
Intersegment expenses, net		2,992			1,653			1,074			5,719			42,716			(6,488	)		(41,947	)		—			—			—
Total operating expenses		86,534			19,917			68,855			175,306			52,573			14,847			(43,549	)		199,177			12,748			211,925

Income (loss) before income taxes and corporate overhead allocation		40,707			10,272			(181	)		50,798			149,969			(17,989	)		—			182,778			(15,874	)		166,904
Corporate overhead allocation		(2,673	)		(891	)		(891	)		(4,455	)		(4,454	)		8,909			—			—			—			—
Income (loss) before income taxes		38,034			9,381			(1,072	)		46,343			145,515			(9,080	)		—			182,778			(15,874	)		166,904
Income tax (expense) benefit		(14,453	)		(3,566	)		408			(17,611	)		(55,296	)		4,286			—			(68,621	)		6,032			(62,589	)
Net income (loss)	$	23,581			5,815			(664	)		28,732			90,219			(4,794	)		—			114,157			(9,842	)		104,315

Additional information:
Net income (loss)	$	23,581			5,815			(664	)		28,732			90,219			(4,794	)		—			114,157			(9,842	)		104,315
Plus: Restructure expense (a)		1,289			—			—			1,289			—			(20	)		—			1,269			(1,269	)		—
Less: Net tax effect		(490	)		—			—			(490	)		—			8			—			(482	)		482			—

Net income (loss), excluding restructure expense	$	24,380			5,815			(664	)		29,531			90,219			(4,806	)		—			114,944			(10,629	)		104,315

(a) During the first six months of 2010, the Company recorded restructuring charges associated with previously implemented restructuring plans.

Non-GAAP Performance Measures

In accordance with the rules and regulations of the Securities and Exchange Commission, the Company prepares financial statements in accordance with generally accepted accounting principles. In addition to evaluating the Company’s GAAP-based financial information, management also evaluates the Company’s operating segments on a non-GAAP performance measure referred to as “base net income” for each operating segment. While “base net income” is not a substitute for reported results under GAAP, the Company relies on “base net income” to manage each operating segment because management believes these measures provide additional information regarding the operational and performance indicators that are most closely assessed by management.

“Base net income” is the primary financial performance measure used by management to develop financial plans, establish corporate performance targets, allocate resources, track results, evaluate performance, and determine incentive compensation. Accordingly, financial information is reported to management on a “base net income” basis by operating segment, as these are the measures used regularly by the Company’s chief operating decision maker. The Company’s board of directors utilizes “base net income” to set performance targets and evaluate management’s performance. The Company also believes analysts, rating agencies, and creditors use “base net income” in their evaluation of the Company’s results of operations. While “base net income” is not a substitute for reported results under GAAP, the Company utilizes “base net income” in operating its business because “base net income” permits management to make meaningful period-to-period comparisons by eliminating the temporary volatility in the Company’s performance that arises from certain items that are primarily affected by factors beyond the control of management. Management believes “base net income” provides additional insight into the financial performance of the core business activities of the Company’s operations.

Limitations of “Base Net Income”

While GAAP provides a uniform, comprehensive basis of accounting, for the reasons discussed above, management believes that “base net income” is an important additional tool for providing a more complete understanding of the Company’s results of operations. Nevertheless, “base net income” is subject to certain general and specific limitations that investors should carefully consider. For example, as stated above, unlike financial accounting, there is no comprehensive, authoritative guidance for management reporting. The Company’s “base net income” is not a defined term within GAAP and may not be comparable to similarly titled measures reported by other companies. Investors, therefore, may not be able to compare the Company’s performance with that of other companies based upon “base net income.” “Base net income” results are only meant to supplement GAAP results by providing additional information regarding the operational and performance indicators that are most closely monitored and used by the Company’s management and board of directors to assess performance and information which the Company believes is important to analysts, rating agencies, and creditors.

Other limitations of “base net income” arise from the specific adjustments that management makes to GAAP results to derive “base net income” results. These differences are described below.

The adjustments required to reconcile from the Company’s “base net income” measure to its GAAP results of operations relate to differing treatments for derivatives, foreign currency transaction adjustments, and amortization of intangible assets. These items are excluded from management’s evaluation of the Company’s operating results. The following table reflects adjustments associated with these areas by operating segment and Corporate Activity and Overhead:

	Student			Tuition
	Loan			Payment						Asset			Corporate
	and			Processing						Generation			Activity
	Guaranty			and Campus			Enrollment			and			and
	Servicing			Commerce			Services			Management			Overhead			Total

	Three months ended June 30, 2011

Derivative market value and foreign currency adjustments	$	—			—			—			12,531			4,282			16,813
Amortization of intangible assets		2,100			981			878			—			—			3,959
Net tax effect (a)		(798	)		(373	)		(334	)		(4,762	)		(1,626	)		(7,893	)

Total adjustments to GAAP	$	1,302			608			544			7,769			2,656			12,879

	Three months ended June 30, 2010

Derivative market value and foreign currency adjustments	$	—			—			—			550			6,681			7,231
Amortization of intangible assets		2,114			1,591			2,527			—			—			6,232
Net tax effect (a)		(803	)		(605	)		(958	)		(209	)		(2,541	)		(5,116	)

Total adjustments to GAAP	$	1,311			986			1,569			341			4,140			8,347

	Six months ended June 30, 2011

Derivative market value and foreign currency adjustments	$	—			—			—			13,120			2,577			15,697
Amortization of intangible assets		4,200			1,979			1,756			—			—			7,935
Net tax effect (a)		(1,596	)		(752	)		(667	)		(4,986	)		(979	)		(8,980	)

Total adjustments to GAAP	$	2,604			1,227			1,089			8,134			1,598			14,652

	Six months ended June 30, 2010

Derivative market value and foreign currency adjustments	$	—			—			—			(4,011	)		7,137			3,126
Amortization of intangible assets		4,350			3,516			4,882			—			—			12,748
Net tax effect (a)		(1,653	)		(1,337	)		(1,858	)		1,524			(2,708	)		(6,032	)

Total adjustments to GAAP	$	2,697			2,179			3,024			(2,487	)		4,429			9,842

(a)

Income taxes are applied based on 38% for the individual operating segments.

Differences between GAAP and “Base Net Income”

Management’s financial planning and evaluation of operating results does not take into account the following items because their volatility and/or inherent uncertainty affect the period-to-period comparability of the Company’s results of operations. A more detailed discussion of the differences between GAAP and “base net income” follows.

Derivative market value and foreign currency adjustments: “Base net income” excludes the periodic unrealized gains and losses that are caused by the change in fair value on derivatives used in the Company’s risk management strategy in which the Company does not qualify for “hedge treatment” under GAAP. As such, the Company recognizes changes in fair value of derivative instruments currently in earnings. The Company maintains an overall interest rate risk management strategy that incorporates the use of derivative instruments to reduce the economic effect of interest rate volatility. Derivative instruments primarily used by the Company to manage interest rate risk includes interest rate swaps and basis swaps. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective. However, the Company does not qualify its derivatives for “hedge treatment,” and the stand-alone derivative must be marked-to-market in the income statement with no consideration for the corresponding change in fair value of the hedged item. The Company believes these point-in-time estimates of asset and liability values that are subject to interest rate fluctuations make it difficult to evaluate the ongoing results of operations against its business plan and affect the period-to-period comparability of the results of operations. Included in “base net income” are the economic effects of the Company’s derivative instruments, which includes any cash paid or received being recognized as an expense or revenue upon actual derivative settlements. These settlements are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the Company’s consolidated statements of income.

“Base net income” excludes the foreign currency transaction gains or losses caused by the re-measurement of the Company’s Euro-denominated bonds to U.S. dollars. In connection with the issuance of the Euro-denominated bonds, the Company has entered into cross-currency interest rate swaps. Under the terms of these agreements, the principal payments on the Euro-denominated notes will effectively be paid at the exchange rate in effect at the issuance date of the bonds. The cross-currency interest rate swaps also convert the floating rate paid on the Euro-denominated bonds (EURIBOR index) to an indice based on LIBOR. Included in “base net income” are the economic effects of any cash paid or received being recognized as an expense or revenue upon actual settlements of the cross-currency interest rate swaps. These settlements are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the Company’s consolidated statements of income. However, the gains or losses caused by the re-measurement of the Euro-denominated bonds to U.S. dollars and the change in market value of the cross-currency interest rate swaps are excluded from “base net income” as the Company believes the point-in-time estimates of value that are subject to currency rate fluctuations related to these financial instruments make it difficult to evaluate the ongoing results of operations against the Company’s business plan and affect the period-to-period comparability of the results of operations. The re-measurement of the Euro-denominated bonds generally correlates with the change in fair value of the cross-currency interest rate swaps. However, the Company will experience unrealized gains or losses related to the cross-currency interest rate swaps if the two underlying indices (and related forward curve) do not move in parallel.

The gains and/or losses included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the Company’s consolidated statements of income are primarily caused by interest rate and currency volatility, as well as the volume and terms of derivatives not receiving hedge treatment. “Base net income” excludes these unrealized gains and losses and isolates the effect of interest rate and currency volatility related to the fair value of such instruments during the period. Under GAAP, the effects of these factors on the fair value of the derivative instruments (but not the underlying hedged item) tend to show more volatility in the short term.

Amortization of intangible assets: “Base net income” excludes the amortization of acquired intangibles, which arises primarily from the acquisition of definite life intangible assets in connection with the Company’s acquisitions, since the Company feels that such charges do not drive the Company’s operating performance on a long-term basis and can affect the period-to-period comparability of the results of operations.

STUDENT LOAN AND GUARANTY SERVICING OPERATING SEGMENT – RESULTS OF OPERATIONS

The following are the primary service offerings the Company offers as part of its Student Loan and Guaranty Servicing segment:

Servicing FFELP loans

Originating and servicing non-federally insured student loans

Servicing federally-owned student loans for the Department of Education

Servicing and outsourcing services for guaranty agencies

Student loan servicing software and other information technology products and services

The Student Loan and Guaranty Servicing operating segment provides for the servicing of the Company’s student loan portfolio and the portfolios of third parties. The loan servicing activities include loan origination activities, loan conversion activities, application processing, borrower updates, payment processing, due diligence procedures, funds management reconciliations, and claim processing. These activities are performed internally for the Company’s portfolio in addition to generating external fee revenue when performed for third party clients.

Beginning in 2009, the Company began servicing loans for the Department of Education as further discussed below.

This operating segment also develops student loan servicing software, which is used internally by the Company and also licensed to third party student loan holders and servicers. In addition, this operating segment provides information technology products and services, with core areas of business in educational loan software solutions, technical consulting services, and Enterprise content management solutions.

In addition, the Company is offering a hosted servicing software solution to third parties that can be used by third parties to service various types of student loans including Federal Direct Program and FFEL Program loans. Currently, the Company has agreements with third parties, including a contract with an incumbent Direct Loan Program service provider, to add more than 12 million borrowers to its hosted servicing software solution. Timing of conversion has not been finalized; however, the Company believes it will begin recognizing revenue in 2012.

Direct Loan Servicing Contract

In June 2009, the Company was one of four private sector companies awarded a student loan servicing contract by the Department of Education to provide additional servicing capacity for loans owned by the Department. These loans included Direct Loan Program loans and FFEL Program loans purchased by the Department under the authority granted in the ECASLA legislation. In September 2009, the Department began assigning FFEL purchased loans to the four servicers. Beginning with the second year of servicing, the Department began allocating new loan volume among the four servicers based on five performance metrics.

Three metrics measure the satisfaction among separate customer groups, including borrowers, financial aid personnel at postsecondary schools participating in the federal student loan programs, and Federal Student Aid and other federal agency personnel or contractors who work with the servicers.

Two performance metrics measure the success of default prevention efforts as reflected by the percentage of borrowers and percentage of dollars in each servicer’s portfolio that go into default.

Based on the first year of survey results, the Company was allocated 16% of the new loan volume originated by the Department for the period from August 15, 2010 through August 14, 2011 (the second year of the servicing contract). The Department projected an estimated 6 million new borrowers in total during the second year of this contract that would be allocated to the four servicers. Based on current survey results, the Company anticipates receiving 16% of the new loan volume originated by the Department for the period from August 15, 2011 through August 14, 2012 (the third year of the servicing contract). The Company is focused on improving survey results to increase this allocation in future periods.

The servicing contract with the Department of Education spans five years, with one five-year renewal at the option of the Department. Servicing loans under this contract will increase revenue earned by this segment. However, as the portfolio ages, operating margins under this contract are expected to be lower than historical levels achieved.

Segment Summary of Results

The results for the three and six months ended June 30, 2011 compared to the same periods in 2010 include:

A decrease in FFELP servicing revenue due to the loss of servicing volume from third party customers.

An increase in government servicing revenue due to increased volume from the Department.

A decrease in guaranty servicing revenue due to a decrease in rehabilitation collection revenue and the amortization of the guaranty servicing portfolio.

A lower operating margin as the result of the growing government servicing portfolio as a percent of the Company’s total servicing portfolio.

Student Loan Servicing Volumes (dollars in millions)

Three and six months ended June 30, 2011 compared to the three and six months ended June 30, 2010

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%
Net interest income	$	12			17			(5	)	(29.4	) %	$	27		30			(3	)	(10.0	) %

Loan and guaranty servicing revenue		37,389			36,652			737		2.0			73,025		73,300			(275	)	(0.4	)
Intersegment servicing revenue		16,793			21,969			(5,176	)	(23.6	)		34,650		43,549			(8,899	)	(20.4	)
Software services revenue		4,346			5,499			(1,153	)	(21.0	)		9,123		9,843			(720	)	(7.3	)
Other income		—			295			(295	)	(100.0	)		—		519			(519	)	(100.0	)
Total other income		58,528			64,415			(5,887	)	(9.1	)		116,798		127,211			(10,413	)	(8.2	)
Salaries and benefits		24,731			23,327			1,404		6.0			50,119		46,909			3,210		6.8
Depreciation and amortization		1,336			1,157			179		15.5			2,642		2,176			466		21.4
Restructure expense		—			84			(84	)	(100.0	)		—		1,289			(1,289	)	(100.0	)
Other expenses		14,605			18,668			(4,063	)	(21.8	)		29,184		33,168			(3,984	)	(12.0	)
Intersegment expenses, net		1,060			1,149			(89	)	(7.7	)		2,429		2,992			(563	)	(18.8	)
Total operating expenses		41,732			44,385			(2,653	)	(6.0	)		84,374		86,534			(2,160	)	(2.5	)
"Base net income" before income taxes and corporate overhead allocation		16,808			20,047			(3,239	)	(16.2	)		32,451		40,707			(8,256	)	(20.3	)
Corporate overhead allocation		(1,233	)		(1,484	)		251		(16.9	)		(1,986	)	(2,673	)		687		(25.7	)
"Base net income" before income taxes		15,575			18,563			(2,988	)	(16.1	)		30,465		38,034			(7,569	)	(19.9	)
Income tax expense		(5,917	)		(7,053	)		1,136		(16.1	)		(11,575	)	(14,453	)		2,878		(19.9	)
"Base net income"	$	9,658			11,510			(1,852	)	(16.1	) %	$	18,890		23,581			(4,691	)	(19.9	) %

Additional information:
"Base net income"	$	9,658			11,510			(1,852	)	(16.1	) %	$	18,890		23,581			(4,691	)	(19.9	) %
Restructure expense		—			84			(84	)	(100.0	)		—		1,289			(1,289	)	(100.0	)
Net tax effect		—			(32	)		32		(100.0	)		—		(490	)		490		(100.0	)

"Base net income," excluding restructure expense	$	9,658			11,562			(1,904	)	(16.5	) %	$	18,890		24,380			(5,490	)	(22.5	) %

Before Tax Operating Margin, excluding restructure expense		26.6	%		28.8	%							26.1	%	29.9	%

Loan and guaranty servicing revenue.

	Three months ended June 30,
	2011						2010
	Origination		Servicing		Total		Origination		Servicing		Total
	revenue		revenue		revenue		revenue		revenue		revenue

FFELP servicing (a)	$	—		6,741		6,741	$	88		8,762		8,850

Private servicing		211		2,135		2,346		107		1,932		2,039

Government servicing (b)		—		11,916		11,916		—		6,147		6,147

Guaranty servicing (c)		—		16,386		16,386		38		19,578		19,616

Loan and guaranty servicing revenue	$	211		37,178		37,389	$	233		36,419		36,652

(a)

FFELP servicing revenue decreased in 2011 compared to 2010 due to the loss of servicing volume from third party customers as a result of these customers selling their portfolios to the Company and/or the Department under the Purchase Program.

(b)

Government servicing revenue increased during 2011 compared to 2010 due to an increase in volume from the Department.

(c)

Guaranty servicing revenue decreased in 2011 compared to 2010 due to a reduction in revenue earned from rehabilitation collections on defaulted loan assets. For the three months ended June 30, 2011, the Company earned $9.1 million in revenue from rehabilitation collections compared to $12.3 million for the same period in 2010.

	Six months ended June 30,
	2011						2010
	Origination		Servicing		Total		Origination		Servicing		Total
	revenue		revenue		revenue		revenue		revenue		revenue

FFELP servicing (a)	$	—		13,738		13,738	$	256		21,218		21,474

Private servicing		484		4,278		4,762		303		3,856		4,159

Government servicing (b)		—		24,202		24,202		—		9,687		9,687

Guaranty servicing (c)		—		30,323		30,323		120		37,860		37,980

Loan and guaranty servicing revenue	$	484		72,541		73,025	$	679		72,621		73,300

(a)

(b)

Government servicing revenue increased in 2011 compared to 2010 due an increase in volume from the Department.

(c)

Guaranty servicing revenue decreased in 2011 compared to 2010 due to a reduction in revenue earned from rehabilitation collections on defaulted loan assets. For the six months ended June 30, 2011, the Company earned $15.6 million in revenue from rehabilitation collections compared to $22.3 million for the same period in 2010. Excluding the rehabilitation collection revenue, revenue from guaranty servicing decreased $0.9 million for the six months ended June 30, 2011 compared to the same period in 2010 due to the amortization of the guaranty servicing portfolio.

Intersegment servicing revenue. Intersegment servicing revenue includes servicing revenue earned for the Student Loan and Guaranty Servicing operating segment as a result of servicing loans for the Asset Generation and Management operating segment. This revenue decreased as a result of the Company no longer originating FFELP loans and the amortization of the Company’s FFELP portfolio.

Software services revenue. Software services revenue decreased due to a reduction in the number of projects for existing customers and the loss of customers due to legislative developments in the student loan industry throughout 2010 and 2011.

Operating expenses. Excluding restructure expense and collection costs related to loan rehabilitation revenue, operating expenses increased $1.1 million (2.9%) and $4.7 million (6.5%) for the three and six months ended June 30, 2011, respectively, compared with the same periods in 2010. These increases were due to incurring additional costs to support the increase in government servicing volume. Management expects continued compression of operating margin in this operating segment as the government servicing portfolio grows as a percent of the Company’s total servicing portfolio.

TUITION PAYMENT PROCESSING AND CAMPUS COMMERCE OPERATING SEGMENT – RESULTS OF OPERATIONS

This segment of the Company’s business is subject to seasonal fluctuations which correspond, or are related to, the traditional school year. Tuition management revenue is recognized over the course of the academic term, but the peak operational activities take place in summer and early fall. Revenue associated with providing electronic commerce subscription services is recognized over the service period with the highest revenue months being July through September and December and January. The Company’s operating expenses do not follow the seasonality of the revenues. This is primarily due to fixed year-round personnel costs and seasonal marketing costs. For example, generally revenue and pre-tax operating margin are higher in the first and third quarters and lower in the second and fourth quarters.

Segment Summary of Results

The results for the three and six months ended June 30, 2011 compared to the same periods in 2010 include:

An increase in revenue as a result of an increase in the number of managed tuition payment plans and campus commerce transactions processed.

An improved operating margin, which includes strong revenue growth while still incurring expenses related to continued investments in new products and services.

Three and six months ended June 30, 2011 compared to the three and six months ended June 30, 2010

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%
Net interest income	$	2			4			(2	)	(50.0	) %	$	8		12			(4	)	(33.3	) %

Tuition payment processing and campus commerce revenue		14,761			12,795			1,966		15.4			34,130		30,177			3,953		13.1
Salaries and benefits		7,249			6,594			655		9.9			14,401		13,212			1,189		9.0
Depreciation and amortization		345			339			6		1.8			681		672			9		1.3
Other expenses		2,327			2,272			55		2.4			4,961		4,380			581		13.3
Intersegment expenses, net		1,118			879			239		27.2			2,211		1,653			558		33.8
Total operating expenses		11,039			10,084			955		9.5			22,254		19,917			2,337		11.7
"Base net income" before income taxes and corporate overhead allocation		3,724			2,715			1,009		37.2			11,884		10,272			1,612		15.7
Corporate overhead allocation		(411	)		(495	)		84		(17.0	)		(662	)	(891	)		229		(25.7	)
"Base net income" before income taxes		3,313			2,220			1,093		49.2			11,222		9,381			1,841		19.6
Income tax expense		(1,259	)		(844	)		(415	)	49.2			(4,264	)	(3,566	)		(698	)	19.6
"Base net income"	$	2,054			1,376			678		49.3	%	$	6,958		5,815			1,143		19.7	%

Before Tax Operating Margin		22.4	%		17.3	%							32.9	%	31.1	%

Tuition payment processing and campus commerce revenue. Tuition payment processing and campus commerce revenue increased for the three and six months ended June 30, 2011 compared to the same periods in 2010 as a result of an increase in the number of managed tuition payment plans as well as an increase in campus commerce customers.

Operating expenses. Operating expenses increased for the three and six months ended June 30, 2011 compared to the same periods in 2010 as a result of incurring additional costs to support the increase in the number of managed tuition payment plans and campus commerce customers. In addition, the Company continues to invest in new products and services to meet customer needs and expand product and service offerings. These investments increased operating expenses in 2011 compared to 2010.

ENROLLMENT SERVICES OPERATING SEGMENT – RESULTS OF OPERATIONS

Certain provisions in recently promulgated regulations under the Higher Education Act could have an impact on the Company’s Enrollment Services operating segment, as a result of its services provided to for-profit schools. The Higher Education Act provides that to be eligible to participate in Federal student financial aid programs, an educational institution, including for-profit schools, must enter into a program participation agreement with the Secretary of the Department of Education. The agreement includes a number of conditions with which an institution must comply to be granted initial and continuing eligibility to participate. Among those conditions is a prohibition on institutions providing any commission, bonus, or other incentive payment based directly or indirectly on success in securing enrollments to any individual or entity engaged in recruiting or admission activities. Previous regulations promulgated under the Higher Education Act specified a number of types of compensation, or “safe harbors,” that did not constitute incentive compensation in violation of this agreement. One of those safe harbors permitted an institution to award incentive compensation for Internet-based recruitment and admission activities. The Department of Education’s newly issued regulations repeal all existing safe harbors regarding incentive compensation in recruiting, though exempting click-based payments to third parties for the provision of internet generated student contact information. Additionally, the regulations include misrepresentation standards for advertisements, offers, and communications presented to prospective students, with associated penalties for noncompliance with these standards. The regulations are effective July 1, 2011.

In addition, the Department of Education recently issued final Gainful Employment regulations. The Gainful Employment regulations stipulate that for education programs offered by for-profit schools to remain eligible for Title IV funds, the programs must provide specified disclosures to potential students and must meet certain debt to income ratios and debt repayment metrics.

Approximately 95% of interactive marketing revenue included in this segment is generated from for-profit schools. These regulations may subject the Company to greater risk of liability and may increase the Company’s costs of compliance with these regulations or limit the Company’s ability to serve for-profit schools. In addition, these regulations could negatively impact enrollment at for-profit schools, which could adversely affect interactive marketing revenue.

Segment Summary of Results

The results for the three and six months ended June 30, 2011 compared to the same periods in 2010 include a decrease in revenue and operating margin due to the effects from current regulatory uncertainty in the for-profit college industry, which has caused schools to decrease spending on marketing efforts.

Three and six months ended June 30, 2011 compared to the three and six months ended June 30, 2010

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%
Enrollment services revenue	$	32,315			35,403			(3,088	)	(8.7	) %	$	66,183		68,674			(2,491	)	(3.6	) %
Salaries and benefits		5,931			6,447			(516	)	(8.0	)		12,188		12,518			(330	)	(2.6	)
Cost to provide enrollment services		22,140			24,111			(1,971	)	(8.2	)		44,979		46,136			(1,157	)	(2.5	)
Depreciation and amortization		780			1,616			(836	)	(51.7	)		1,593		4,120			(2,527	)	(61.3	)
Other expenses		2,442			2,449			(7	)	(0.3	)		4,760		5,007			(247	)	(4.9	)
Intersegment expenses, net		959			641			318		49.6			1,777		1,074			703		65.5
Total operating expenses		32,252			35,264			(3,012	)	(8.5	)		65,297		68,855			(3,558	)	(5.2	)
"Base net income" before income taxes and corporate overhead allocation		63			139			(76	)	(54.7	)		886		(181	)		1,067		(589.5	)
Corporate overhead allocation		(411	)		(495	)		84		(17.0	)		(662	)	(891	)		229		(25.7	)
"Base net income" before income taxes		(348	)		(356	)		8		(2.2	)		224		(1,072	)		1,296		(120.9	)
Income tax (expense) benefit		132			135			(3	)	(2.2	)		(85	)	408			(493	)	(120.8	)
"Base net income"	$	(216	)		(221	)		5		(2.3	) %	$	139		(664	)		803		(120.9	) %

Before Tax Operating Margin		(1.1	)%		(1.0	)%							1.3	%	(1.6	)%

Before Tax Operating Margin (a)		2.3	%		4.5	%							3.4	%	5.2	%

(a) Excludes student list cost amortization expense.

Enrollment services revenue, cost to provide enrollment services, and gross profit

	Three months ended June 30, 2011
										Resource
										centers
	Interactive			Publishing						and list
	marketing (a)			services (b)			Subtotal			marketing		Total

Enrollment services revenue	$	27,455			1,877			29,332			2,983		32,315
Cost to provide enrollment services		21,748			392			22,140

Gross profit	$	5,707			1,485			7,192

Gross profit %		20.8	%		79.1	%		24.5	%

	Three months ended June 30, 2010
										Resource
										centers
	Interactive			Publishing						and list
	marketing (a)			services (b)			Subtotal			marketing		Total

Enrollment services revenue	$	30,507			1,792			32,299			3,104		35,403
Cost to provide enrollment services		23,439			672			24,111

Gross profit	$	7,068			1,120			8,188

Gross profit %		23.2	%		62.5	%		25.4	%

	Six months ended June 30, 2011
										Resource
										centers
	Interactive			Publishing						and list
	marketing (a)			services (b)			Subtotal			marketing		Total

Enrollment services revenue	$	56,419			3,586			60,005			6,178		66,183
Cost to provide enrollment services		44,073			906			44,979

Gross profit	$	12,346			2,680			15,026

Gross profit %		21.9	%		74.7	%		25.0	%

	Six months ended June 30, 2010
										Resource
										centers
	Interactive			Publishing						and list
	marketing (a)			services (b)			Subtotal			marketing		Total

Enrollment services revenue	$	58,274			4,186			62,460			6,214		68,674
Cost to provide enrollment services		44,637			1,499			46,136

Gross profit	$	13,637			2,687			16,324

Gross profit %		23.4	%		64.2	%		26.1	%

(a)

Interactive marketing revenue decreased $3.1 million (10.0%) and $1.9 million (3.2%) for the three and six months ended June 30, 2011 compared to the same periods in 2010 as a result of a decrease in interactive marketing services volume. The gross profit margin for the three and six months ended June 30, 2011 compared to the same periods in 2010 decreased as a result of more competitive pricing. Revenue and profit margin have been affected by the current regulatory uncertainty in the for-profit college industry, which has caused schools to decrease spending on marketing efforts.

(b)

Publishing services revenue increased $0.1 million (4.7%) and decreased $0.6 million (14.3%) for the three and six months ended June 30, 2011 compared to the same periods in 2010. The decrease is due to competition related to online delivery of similar products. The gross profit margin for publishing and editing services increased as a result of a shift in the mix of products sold.

Depreciation and amortization. Depreciation and amortization for the three and six months ended June 30, 2011 and 2010 includes $0.7 million and $1.3 million, respectively, and $1.4 million and $3.7 million, respectively, of amortization expense related to student list costs. In 2010, the Company accelerated the amortization of student list costs to better reflect the pattern in which the economic benefit of this asset is used to generate revenue.

Operating expenses. Excluding the cost to provide enrollment services and student list cost amortization expense, operating expenses for the three and six months ended June 30, 2011 and 2010 remained relatively flat due to a reduction in facilities costs, offset by investment in new products and services to meet customer needs and expand service offerings.

ASSET GENERATION AND MANAGEMENT OPERATING SEGMENT – RESULTS OF OPERATIONS

Segment Summary of Results

The results for the three and six months ended June 30, 2011 compared to the same periods in 2010 include:

Continued recognition of significant fixed rate floor income due to historically low interest rates.

The purchase of $683.1 million of FFELP student loans during the first six months of 2011 from various third parties.

The repurchase of $392.0 million of asset-backed securities resulting in a gain of $18.9 million in the first six months of 2010. Due to improvements in the capital markets, the opportunities for the Company to repurchase debt at less than par are becoming more limited. During the first six months of 2011, the Company repurchased $0.6 million of its asset-backed securities resulting in a gain of approximately $55,000.

Student Loan Portfolio

The tables below outline the components of the Company’s student loan portfolio:

	As of June 30, 2011			As of December 31, 2010
	Held for investment			Held for investment			Held for sale (a)
Federally insured loans:
Stafford and other	$	7,743,675			7,927,525			—
Consolidation		15,339,482			15,830,174			—
Total		23,083,157			23,757,699			—
Non-federally insured loans		30,655			26,370			84,987
		23,113,812			23,784,069			84,987
Unamortized loan discount/premiums and deferred origination costs, net		157,266			207,571			—
Allowance for loan losses – federally insured loans		(31,968	)		(32,908	)		—
Allowance for loan losses – non-federally insured loans		(10,332	)		(10,718	)		—
	$	23,228,778			23,948,014			84,987

Allowance for federally insured loans - held for investment as a percentage of such loans		0.14	%		0.14	%
Allowance for non-federally insured loans as a percentage of such loans		33.70	%		40.64	%

(a)

On January 13, 2011, the Company sold a portfolio of non-federally insured loans for proceeds of $91.3 million (100% of par value). The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent. As of December 31, 2010, the Company classified this portfolio as held-for-sale and the loans were carried at fair value.

Origination and Acquisition

The following table sets forth the activity of loans classified as “held for investment”:

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Beginning balance (loans held for investment)	$	23,391,196			24,551,152			23,784,069			23,635,874

Loan originations		—			201,491			—			788,974
Loan acquisitions		442,354			2,198,429			683,087			3,161,687

Total originations and acquisitions		442,354			2,399,920			683,087			3,950,661
Repayments, claims, capitalized interest, participations, and other		(565,443	)		(309,256	)		(990,339	)		(800,809	)
Consolidation loans lost to external parties		(154,295	)		(125,024	)		(360,005	)		(248,902	)
Loans sold		—			(1,004	)		(3,000	)		(21,036	)
Ending balance (loans held for investment)	$	23,113,812			26,515,788			23,113,812			26,515,788

As discussed previously, the Reconciliation Act of 2010 resulted in the Company discontinuing originations of new loans effective July 1, 2010 under the FFEL Program. However, the Company believes there will be opportunities to continue to purchase FFELP loan portfolios from current FFELP participants looking to adjust their FFELP businesses.

For example, as previously discussed, on July 8, 2011, the Company purchased the residual interest in $1.9 billion of FFELP loans. The purchase of these loans is not included in the table above.

Activity in the Allowance for Loan Losses

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Balance at beginning of period	$	41,097			49,400			43,626			50,887
Provision for loan losses:
Federally insured loans		5,000			5,200			8,500			9,200
Non-federally insured loans		250			1,000			500			2,000
Total provision for loan losses		5,250			6,200			9,000			11,200
Charge-offs:
Federally insured loans		(4,585	)		(4,971	)		(9,440	)		(9,039	)
Non-federally insured loans		(1,226	)		(2,383	)		(2,220	)		(3,763	)
Total charge-offs		(5,811	)		(7,354	)		(11,660	)		(12,802	)
Recoveries:
Non-federally insured loans		283			331			653			582
Total recoveries		283			331			653			582

Purchase of federally insured loans		—			2,000			—			2,710
Purchase of non-federally insured loans		—			220			—			220
Transfer to/from repurchase obligation related to loans sold/purchased, net		1,481			—			681			(2,000	)
Balance at end of period	$	42,300			50,797			42,300			50,797

Allocation of the allowance for loan losses:
Federally insured loans	$	31,968			32,972			31,968			32,972
Non-federally insured loans		10,332			17,825			10,332			17,825
Total allowance for loan losses	$	42,300			50,797			42,300			50,797

Repurchase Obligations

In addition, on January 13, 2011, the Company sold a portfolio of non-federally insured loans for proceeds of $91.3 million (100% par value). The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent.

	Three months ended June 30,					Six months ended June 30,
	2011			2010		2011			2010

Beginning balance	$	19,670			12,600		12,600			10,600

Repurchase obligation transferred to/from the allowance for loan losses related to loans purchased/sold, net		(1,481	)		—		(681	)		2,000
Repurchase obligation associated with loans sold (a)		—			—		6,270			—
Current period expense (b)		2,500			—		2,500			—
Ending balance	$	20,689			12,600		20,689			12,600

(a)

(b)

Student Loan Status and Delinquencies

	As of June 30, 2011					As of December 31, 2010
	Dollars		Percent			Dollars		Percent
Federally Insured Loans:
Loans in-school/grace/deferment (a)	$	4,061,955				$	4,358,616
Loans in forebearance (b)		3,263,802					2,984,869
Loans in repayment status:
Loans current		13,748,083		87.2	%		14,309,480		87.2	%
Loans delinquent 31-60 days (c)		583,443		3.7			794,140		4.8
Loans delinquent 61-90 days (c)		358,539		2.3			306,853		1.9
Loans delinquent 91 days or greater (d)		1,067,335		6.8			1,003,741		6.1
Total loans in repayment		15,757,400		100.0	%		16,414,214		100.0	%
Total federally insured loans	$	23,083,157				$	23,757,699
Non-Federally Insured Loans:
Loans in-school/grace/deferment (a)	$	3,749				$	3,500
Loans in forebearance (b)		510					292
Loans in repayment status:
Loans current		22,221		84.2	%		16,679		73.9	%
Loans delinquent 31-60 days (c)		624		2.4			1,546		6.8
Loans delinquent 61-90 days (c)		587		2.2			1,163		5.2
Loans delinquent 91 days or greater		2,964		11.2			3,190		14.1
Total loans in repayment		26,396		100.0	%		22,578		100.0	%
Total non-federally insured loans	$	30,655				$	26,370

(a)

Loans for borrowers who still may be attending school or engaging in other permitted educational activities and are not yet required to make payments on the loans, e.g., residency periods for medical students or a grace period for bar exam preparation for law students.

(b)

Loans for borrowers who have temporarily ceased making full payments due to hardship or other factors, according to a schedule approved by the servicer consistent with the established loan program servicing procedures and policies.

(c)

The period of delinquency is based on the number of days scheduled payments are contractually past due and relate to repayment loans, that is, receivables not charged off, and not in school, grace, deferment, or forbearance.

(d)

Loans delinquent 91 days or greater include federally insured loans in claim status, which are loans that have gone into default and have been submitted to the guaranty agency.

Student Loan Spread Analysis

The following table analyzes the student loan spread on the Company’s portfolio of student loans and represents the spread on assets earned in conjunction with the liabilities and derivative instruments used to fund the assets.

		Three months ended						Six months ended
		June 30,		March 31,		June 30,		June 30,		June 30,
		2011		2011		2010		2011		2010
Variable student loan yield, gross		2.57	%	2.60	%	2.72	%	2.58	%	2.64	%
Consolidation rebate fees		(0.71)		(0.72)		(0.67)		(0.72)		(0.69)
Premium/discount and deferred origination costs amortization		(0.14)		(0.17)		(0.19)		(0.15)		(0.23)
Variable student loan yield, net		1.72		1.71		1.86		1.71		1.72
Student loan cost of funds - interest expense		(0.83)		(0.83)		(0.81)		(0.83)		(0.78)
Student loan cost of funds - derivative settlements		0.05		0.03		0.01		0.04		0.02
Variable student loan spread		0.94		0.91		1.06		0.92		0.96
Fixed rate floor income, net of settlements on derivatives		0.57		0.55		0.48		0.56		0.53

Core student loan spread		1.51	%	1.46	%	1.54	%	1.48	%	1.49	%

Average balance of student loans	$	23,293,870		23,586,250		25,931,220		23,440,060		25,006,012
Average balance of debt outstanding		23,510,072		23,853,620		26,124,574		23,680,897		25,166,222

A trend analysis of the Company’s core and variable student loan spreads is summarized below.

(a)

The Company’s variable student loan spread decreased during 2011 compared to the same periods in 2010 due to a widening of the CP/LIBOR spread. This decrease was partially offset due to:

A decrease in the amortization of loan premiums/discounts and deferred origination costs as a result of loans purchased at a discount, reducing the net costs being amortized.

A decrease in lower yielding loan assets (loans originated on or after October, 1, 2007) with the sale of $2.1 billion of student loans to the Department under the Purchase Program in October of 2010.

The primary difference between variable student loan spread and core student loan spread is fixed rate floor income, net of settlements on derivatives. A summary of fixed rate floor income and its contribution to core student spread follows:

	Three months ended									Six months ended
	June 30,			March 31,			June 30,			June 30,			June 30,
	2011			2011			2010			2011			2010

Fixed rate floor income, gross	$	39,146			37,900			35,340			77,046			74,467

Derivative settlements (a)		(6,345	)		(6,218	)		(4,286	)		(12,563	)		(8,142	)

Fixed rate floor income, net	$	32,801			31,682			31,054			64,483			66,325


Fixed rate floor income contribution to spread, net		0.57	%		0.55	%		0.48	%		0.56	%		0.53	%

(a)

Includes settlement payments on derivatives used to hedge student loans earning fixed rate floor income.

Three and six months ended June 30, 2011 compared to the three and six months ended June 30, 2010

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%

Net interest income after provision for loan losses	$	84,765			95,396			(10,631	)	(11.1	) %	$	168,938		180,002			(11,064	)	(6.1	) %

Other income		3,997			4,636			(639	)	(13.8	)		8,133		9,404			(1,271	)	(13.5	)
Gain on sale of loans and debt repurchases		—			8,759			(8,759	)	(100.0	)		1,400		18,936			(17,536	)	(92.6	)
Derivative settlements, net		(3,274	)		(3,377	)		103		(3.1	)		(7,312	)	(5,800	)		(1,512	)	26.1
Total other income		723			10,018			(9,295	)	(92.8	)		2,221		22,540			(20,319	)	(90.1	)

Salaries and benefits		709			1,286			(577	)	(44.9	)		1,487		2,644			(1,157	)	(43.8	)
Other expenses		5,139			2,992			2,147		71.8			6,677		7,213			(536	)	(7.4	)
Intersegment expenses, net		17,047			21,891			(4,844	)	(22.1	)		35,194		42,716			(7,522	)	(17.6	)
Total operating expenses		22,895			26,169			(3,274	)	(12.5	)		43,358		52,573			(9,215	)	(17.5	)


"Base net income" before income taxes and corporate overhead allocation		62,593			79,245			(16,652	)	(21.0	)		127,801		149,969			(22,168	)	(14.8	)
Corporate overhead allocation		(2,054	)		(2,473	)		419		(16.9	)		(3,309	)	(4,454	)		1,145		(25.7	)
"Base net income" before income taxes		60,539			76,772			(16,233	)	(21.1	)		124,492		145,515			(21,023	)	(14.4	)
Income tax expense		(23,412	)		(29,173	)		5,761		(19.7	)		(47,714	)	(55,296	)		7,582		(13.7	)

"Base net income"	$	37,127			47,599			(10,472	)	(22.0	) %	$	76,778		90,219			(13,441	)	(14.9	) %

Net interest income after provision for loan losses (net of settlements on derivatives).

	Three months ended June 30,											Six months ended June 30,
							Change										Change
	2011			2010			$			%			2011		2010		$			%
Variable student loan interest, net of settlements on derivatives (a)	$	152,081			176,686			(24,605	)	(13.9	) %	$	305,490		332,490			(27,000	)	(8.1	) %
Consolidation rebate fees (b)		(41,329	)		(43,215	)		1,886		(4.4	)		(83,113	)	(85,665	)		2,552		(3.0	)
Amortization of loan premiums/discounts and deferred origination costs (c)		(7,893	)		(12,548	)		4,655		(37.1	)		(17,881	)	(28,630	)		10,749		(37.5	)
Interest on bonds and notes payable (d)		(48,615	)		(53,118	)		4,503		(8.5	)		(97,608	)	(97,860	)		252		(0.3	)
Variable student loan interest margin, net of settlements on derivatives		54,244			67,805			(13,561	)	(20.0	)		106,888		120,335			(13,447	)	(11.2	)
Fixed rate floor income, net of settlements on derivatives (e)		32,801			31,054			1,747		5.6			64,483		66,325			(1,842	)	(2.8	)
Investment interest		351			347			4		1.2			632		642			(10	)	(1.6	)
Intercompany interest		(655	)		(987	)		332		(33.6	)		(1,377	)	(1,900	)		523		(27.5	)
Provision for loan losses (f)		(5,250	)		(6,200	)		950		(15.3	)		(9,000	)	(11,200	)		2,200		(19.6	)

Net interest income after provision for loan losses (net of settlements on derivatives (g) )	$	81,491			92,019			(10,528	)	(11.4	) %	$	161,626		174,202			(12,576	)	(7.2	) %

(a)

Variable student loan interest, net of settlements on derivatives, decreased as a result of a decrease in the average student loan portfolio of $2.6 billion (10.2%) and $1.6 billion (6.3%) for the three and six months ended June 30, 2011 compared to the same periods in 2010. In addition, the yield earned on student loans, net of settlements on derivatives, decreased to 2.62% for the three and six months ended June 30, 2011 from 2.73% and 2.66% compared to the same periods in 2010.

(b)

Consolidation rebate fees decreased for the three and six months ended June 30, 2011 compared to the same periods in 2010 due to a decrease in the average consolidation loan portfolio for which these fees are paid.

(c)

The amortization of loan premiums/discounts and deferred origination costs decreased as a result of the purchase of loans at a discount during 2010 and 2011, which has reduced the net costs being amortized.

(d)

Interest expense decreased as a result of a decrease in average debt outstanding of $2.6 billion (10.0%) and $1.5 billion (5.9%) for the three and six months ended June 30, 2011, respectively, compared to the same periods in 2010. This decrease was offset by an increase in interest rates on the Company’s variable rate debt, which increased the Company’s cost of funds (excluding net derivative settlements) to 0.83% for the three and six months ended June 30, 2011 compared to 0.81% and 0.78% for the same periods in 2010.

(e)

Depending on the type of loan and when it was originated, the borrower rate on student loans is either fixed to term or is reset to an annual rate each July 1. As a result, for loans where the borrower rate is fixed to term, the Company may earn floor income for an extended period of time, which the Company refers to as fixed rate floor income. A summary of fixed rate floor income follows.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Fixed rate floor income, gross	$	39,146			35,340			77,046			74,467

Derivative settlements (a)		(6,345	)		(4,286	)		(12,563	)		(8,142	)

Fixed rate floor income, net	$	32,801			31,054			64,483			66,325

(a)

Includes settlement payments on derivatives used to hedge student loans earning fixed rate floor income.

The high levels of fixed rate floor income earned during the three and six months ended June 30, 2011 and 2010 are due to historically low interest rates.

(f)

The provision for loan losses represents the periodic expense of maintaining an allowance sufficient to absorb losses inherent in the Company's portfolio of loans. The provision for loan losses recognized by the Company decreased during the three and six months ended June 30, 2011 compared to the same periods in 2010 primarily due to a decrease in the non-federally insured loan provision due to a decrease in the dollar amount of the Company's student loan portfolio, including those loans in repayment, as well as continued aging of the portfolio.

(g)

Other income. The following table summarizes the components of “other income”.

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010

Borrower late fee income	$	3,222		2,979		6,812		6,237
Other		775		1,657		1,321		3,167

Other income	$	3,997		4,636		8,133		9,404

Gain on sale of loans and debt repurchases. A summary of gains from the sale of loans and debt repurchases follows:

	Three months ended June 30,				Six months ended June 30,
	2011		2010		2011		2010

Gain on sale of loans	$	—		—		1,345		—

Gain on debt repurchases - asset-backed securities (a)		—		8,759		55		18,936

Gain on sale of loans and debt repurchases	$	—		8,759		1,400		18,936

(a)

During the six months ended June 30, 2011, the Company repurchased asset-backed securities of $0.6 million. During the three and six months ended June 30, 2010, the Company repurchased asset-backed securities of $117.8 million and $392.0 million, respectively. Due to improvements in the capital markets, the opportunities for the Company to repurchase debt at less than par are becoming more limited.

Salaries and benefits and other expenses. During the three months ended June 30, 2011, the Company recorded an expense of $2.5 million related to its obligation to repurchase non-federally insured loans. This expense was recorded due to management’s projected performance of the portfolio of loans subject to the repurchase obligation. Excluding this expense, “salaries and benefits” and “other expenses” decreased for the three and six months ended June 30, 2011 compared with the same periods in 2010 as a result of continued focus by the Company on managing costs and gaining efficiencies as well as a reduction in marketing costs due the elimination of new loan originations under the FFELP Program.

Intersegment expenses, net. Intersegment expenses include fees paid to the Student Loan and Guaranty Servicing operating segment for the servicing of the Company’s student loan portfolio. These fees decreased for the three and six months ended June 30, 2011 compared to the same periods in 2010 as a result of the Company no longer originating FFELP loans and the amortization of the Company’s FFELP portfolio.

LIQUIDITY AND CAPITAL RESOURCES

The Company’s fee generating businesses are non-capital intensive and all produce positive operating cash flows. As such, a minimal amount of debt and equity capital is allocated to the fee-based segments and any liquidity or capital needs are satisfied using cash flow from operations. Therefore, the Liquidity and Capital Resources discussion is concentrated on the Company’s liquidity and capital needs to meet existing debt obligations, primarily unsecured corporate debt and debt facilities in the Asset Generation and Management operating segment.

The Company may issue equity and debt securities in the future in order to improve capital, increase liquidity, refinance upcoming maturities, or provide for general corporate purposes. Moreover, the Company may from time-to-time repurchase certain amounts of its outstanding secured and unsecured debt securities, including debt securities which the Company may issue in the future, for cash and/or through exchanges for other securities. Such repurchases or exchanges may be made in open market transactions, privately negotiated transactions, or otherwise. Any such repurchases or exchanges will depend on prevailing market conditions, the Company’s liquidity requirements, contractual restrictions, compliance with securities laws, and other factors. The amounts involved in any such transactions may be material.

The Company has historically utilized operating cash flow, secured financing transactions (which include warehouse facilities, asset-backed securitizations, and liquidity programs offered by the Department), operating lines of credit, and other borrowing arrangements to fund its Asset Generation and Management operations and student loan acquisitions. In addition, the Company has used operating cash flow, borrowings on its unsecured line of credit, and unsecured debt offerings to fund corporate activities, business acquisitions, and repurchases of common stock. The Company has also used its common stock to partially fund certain business acquisitions. The Company has a universal shelf registration statement with the SEC which allows the Company to sell up to $825.0 million of securities that may consist of common stock, preferred stock, unsecured debt securities, warrants, stock purchase contracts, and stock purchase units. The terms of any securities are established at the time of the offering.

The following table summarizes the Company’s debt obligations as of June 30, 2011:

	Carrying		Interest rate
	amount		range			Final maturity
Asset Generation and Management:
Bonds and notes issued in asset-backed securitizations	$	20,346,991		0.10% - 6.90	%	5/26/14 - 7/27/48
FFELP warehouse facility		469,578		0.18% - 0.29	%	7/29/13
Department of Education Conduit		2,497,198		0.25	%	5/8/14
Other borrowings		13,649		3.50% - 5.10	%	11/14/11 - 11/11/15
		23,327,416

Unsecured Corporate Debt:
Unsecured line of credit		177,300		0.56	%	5/8/12
Junior Subordinated Hybrid Securities		100,697		7.40	%	9/15/61
		277,997

	$	23,605,413

Liquidity Needs

The Company has two primary liquidity needs:

·	Satisfy unsecured debt obligations, specifically its unsecured line of credit

·	Satisfy debt obligations secured by student loan assets and related collateral

Liquidity Needs and Sources of Liquidity Available to Satisfy Unsecured Debt Obligations

Excluding the Junior Subordinated Hybrid Securities (which have a maturity in 2061), the Company has the following unsecured debt obligation:

	Balance outstanding
	as of June 30, 2011
Unsecured Corporate Debt:
Unsecured line of credit - due May 2012	$	177,300

Sources of liquidity currently available to satisfy unsecured debt obligations

The following table details the Company’s sources of liquidity currently available:

	As of June 30, 2011
Sources of primary liquidity:
Cash and cash equivalents	$	116,341
Investments - trading securities		31,664
Unencumbered FFELP student loan assets		63,266
Unencumbered private student loan assets		21,644
Asset-backed security investments - Class B subordinated notes (a)		76,513
Asset-backed security investments (b)		61,650

Total sources of primary liquidity	$	371,078

(a)

As part of the Company’s issuance of asset-backed securitizations in 2008, due to credit market conditions when these notes were issued, the Company purchased the Class B subordinated notes of $76.5 million (par value). These notes are not included on the Company’s consolidated balance sheet. If the credit market conditions continue to improve, the Company anticipates selling these notes to third parties. Upon a sale to third parties, the Company would obtain cash proceeds equal to the market value of the notes on the date of such sale. The amount included in the table above is the par value of these subordinated notes and may not represent market value upon sale of the notes.

(b)

The Company has repurchased its own asset-backed securities (bonds and notes payable). For accounting purposes, these notes are effectively retired and are not included on the Company’s consolidated balance sheet. However, as of June 30, 2011, $61.7 million of these securities are legally outstanding at the trust level and the Company could sell these notes to third parties or redeem the notes at par as cash is generated by the trust estate. Upon a sale to third parties, the Company would obtain cash proceeds equal to the market value of the notes on the date of such sale. The amount included in the table above is the par value of these notes and may not represent market value upon sale of the notes.

Cash generated from operations

In addition to current sources of liquidity, the Company plans to use cash generated from operations to satisfy its unsecured debt obligations. The Company has historically generated positive cash flow from operations. For the six months ended June 30, 2011 and year ended December 31, 2010, the Company had net cash flow from operating activities of $171.8 million and $194.9 million, respectively.

Liquidity Needs and Sources of Liquidity Available to Satisfy Debt Obligations Secured by Student Loan Assets and Related Collateral

The Company had the following debt obligations outstanding that are secured by student loan assets and related collateral.

	As of June 30, 2011
	Carrying
	amount		Final maturity
Asset Generation and Management:
Bonds and notes issued in asset-backed securitizations	$	20,346,991	5/26/14 - 7/27/48
FFELP warehouse facility		469,578	7/29/13
Department of Education Conduit		2,497,198	5/8/14
Other borrowings		13,649	11/14/11 - 11/11/15
	$	23,327,416

Bonds and notes issued in asset-backed securitizations

(a)

The Company uses various assumptions, including prepayments and future interest rates, when preparing its cash flow forecast. These assumptions are further discussed below.

FFELP Warehouse Facilities

The Company funds a portion of its FFELP loan acquisitions using its FFELP warehouse facility. Student loan warehousing allows the Company to buy and manage student loans prior to transferring them into more permanent financing arrangements. As of June 30, 2011, the Company’s FFELP warehouse facility had a maximum financing amount of $500.0 million with a revolving financing structure supported by 364-day liquidity provisions. As of June 30, 2011, $469.6 million was outstanding under the FFELP warehouse facility, $30.4 million was available for future use, and $28.1 million was advanced as equity support.

The new NHELP-I Warehouse has a maximum financing amount of $500.0 million, with a revolving financing structure supported by 364-day liquidity provisions which expires, on October 1, 2012. The final maturity date of the facility is July 1, 2014. In the event the Company is unable to renew the liquidity provisions by October 1, 2012, the facility would become a term facility at a stepped-up cost, with no additional student loans being eligible for financing, and the Company would be required to refinance the existing loans in the facility by July 1, 2014.

Upon termination or expiration of the warehouse facilities, the Company would expect to access the securitization market, use operating cash, rely on sale of assets, or transfer collateral to satisfy any remaining obligations.

Department of Education Conduit

In May 2009, the Department implemented a program under which it finances eligible FFELP Stafford and PLUS loans in a conduit vehicle established to provide funding for student lenders (the “Conduit Program”). Loans eligible for the Conduit Program had to be first disbursed on or after October 1, 2003, but not later than June 30, 2009, and fully disbursed before September 30, 2009, and meet certain other requirements. Funding for the Conduit Program is provided by the capital markets at a cost based on market rates, with the Company being advanced 97 percent of the student loan face amount. Excess amounts needed to fund the remaining 3 percent of the student loan balances were contributed by the Company. The Conduit Program expires on May 8, 2014. The Student Loan Short-Term Notes (“Student Loan Notes”) issued by the Conduit Program are supported by a combination of (i) notes backed by FFELP loans, (ii) a liquidity agreement with the Federal Financing Bank, and (iii) a put agreement provided by the Department. If the conduit does not have sufficient funds to pay all Student Loan Notes, then those Student Loan Notes will be repaid with funds from the Federal Financing Bank. The Federal Financing Bank will hold the notes for a short period of time and, if at the end of that time, the Student Loan Notes still cannot be paid off, the underlying FFELP loans that serve as collateral for the Conduit Program will be sold to the Department through a put agreement at a price of 97 percent of the face amount of the loans. As of June 30, 2011, the Company had $2.5 billion borrowed under the facility and $87.9 million advanced as equity support in the facility. Effective July 1, 2010, no additional loans could be funded using the Conduit Program.

The Company expects to access the securitization market prior to the Conduit Program’s maturity to refinance the student loan collateral included in the Conduit with debt that is structured to match the maturity of the assets.

Other Liquidity Needs

On March 30, 2010, President Obama signed into law the Reconciliation Act of 2010. Effective July 1, 2010, this law prohibits new loan originations under the FFEL Program and requires that all new federal loan originations be made through the Federal Direct Loan Program. As a result of the Reconciliation Act of 2010, the Company no longer originates new FFELP loans.

Due to the legislative changes in the student loan industry, the Company believes there will be opportunities to purchase FFELP loan portfolios on behalf of current FFELP participants looking to adjust their FFELP businesses.

The Company plans to fund FFELP student loan acquisitions from third parties using its agreement with Union Bank, as trustee for various grantor trusts, under which Union Bank has agreed to purchase from the Company participation interests in student loans (as described below); using its FFELP warehouse facilities (as described above); and continuing to access the asset-backed securities market.

Union Bank Participation Agreement

The Company maintains an agreement with Union Bank, as trustee for various grantor trusts, under which Union Bank has agreed to purchase from the Company participation interests in student loans (the “FFELP Participation Agreement”). The Company has the option to purchase the participation interests from the grantor trusts at the end of a 364-day period upon termination of the participation certificate. As of June 30, 2011, $570.7 million of loans were subject to outstanding participation interests held by Union Bank, as trustee, under this agreement. The agreement automatically renews annually and is terminable by either party upon five business days notice. This agreement provides beneficiaries of Union Bank’s grantor trusts with access to investments in interests in student loans, while providing liquidity to the Company. The Company can participate loans to Union Bank to the extent of availability under the grantor trusts, up to $750 million or an amount in excess of $750 million if mutually agreed to by both parties. Loans participated under this agreement have been accounted for by the Company as loan sales. Accordingly, the participation interests sold are not included on the Company’s consolidated balance sheets.

Asset-backed securities transactions

Depending on market conditions, the Company anticipates continuing to access the asset-backed securities market. Asset-backed securities transactions would be used to refinance student loans included in the FFELP warehouse facilities, the Department of Education Conduit facility, and/or existing asset-backed security transactions. The FFELP warehouse facilities and Department Conduit facility have advance rates that are less than par. As of June 30, 2011, the Company had approximately $28.1 million advanced in the FFELP warehouse facility and approximately $87.9 million advanced in the Department Conduit facility. Depending on the terms of asset-backed security transactions, refinancing loans included in these facilities could produce positive cash flow to the Company by reducing required advance rates and are contemplated by management when making student loan financing decisions.

Although the Company has recently demonstrated its ability to access the asset-backed securities market and expects asset-backed securities transactions to remain a primary source of funding over the long term, the Company also expects its transaction volumes to be more limited and pricing less favorable than prior to the credit market dislocation that began in August 2007, with significantly reduced opportunities to place subordinated tranches of asset-backed securities with investors. At present, the Company is unable to predict when market conditions will allow for more regular, reliable, and cost-effective access to the term asset-backed securities market. On August 5, 2011, Standard & Poor's downgraded its long-term sovereign credit rating on the United States of America one level from AAA to AA+. For a discussion of the potential impact that this action could have on the asset-backed securities markets and overall liquidity, see Part II, Item 1A. of this report.

Description of Other Debt Facilities

Unsecured Line of Credit

The Company has a $750.0 million unsecured line of credit that terminates in May 2012. As of June 30, 2011, there was $177.3 million outstanding on this line. Upon termination in 2012, there can be no assurance that the Company will be able to maintain this line of credit, find alternative funding, or increase the amount outstanding under the line, if necessary. The lending commitment under the Company’s unsecured line of credit is provided by a total of thirteen banks, with no individual bank representing more than 11% of the total lending commitment. The bank lending group includes Lehman Brothers Bank, a subsidiary of Lehman Brothers Holdings Inc., which represents approximately 7% of the lending commitment under the line of credit. In September 2008, Lehman Brothers Holdings Inc. filed a voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code. The Company does not expect Lehman to fund future borrowing requests. As of June 30, 2011, excluding Lehman’s lending commitment, the Company had $532.6 million available for future use under its unsecured line of credit.

The line of credit agreement contains certain financial covenants that, if not met, lead to an event of default under the agreement. The covenants include maintaining:

A minimum consolidated net worth

A minimum adjusted EBITDA to corporate debt interest (over the last four rolling quarters)

A limitation on subsidiary indebtedness

A limitation on the percentage of non-guaranteed loans in the Company’s portfolio

Junior Subordinated Hybrid Securities

In September 2006, the Company issued $200.0 million aggregate principal amount of Junior Subordinated Hybrid Securities (“Hybrid Securities”). The Hybrid Securities are unsecured obligations of the Company. The interest rate on the Hybrid Securities from the date they were issued through the optional redemption date, September 28, 2011, is 7.40%, payable semi-annually. Beginning September 29, 2011 through September 29, 2036, the “scheduled maturity date,” the interest rate on the Hybrid Securities will be equal to three-month LIBOR plus 3.375%, payable quarterly. The principal amount of the Hybrid Securities will become due on the scheduled maturity date only to the extent that the Company has received proceeds from the sale of certain qualifying capital securities prior to such date (as defined in the Hybrid Securities’ prospectus). If any amount is not paid on the scheduled maturity date, it will remain outstanding and bear interest at a floating rate as defined in the prospectus, payable monthly. On September 15, 2061, the Company must pay any remaining principal and interest on the Hybrid Securities in full whether or not the Company has sold qualifying capital securities. At the Company’s option, the Hybrid Securities are redeemable in whole at any time or in part from time to time at the redemption price described in the prospectus supplement.

Debt Repurchases

Due to the Company’s improved cash position, the Company repurchased debt during the first quarter of 2011. Gains recorded by the Company from the purchase of debt are included in “gain on the sale of loans and debt repurchases” on the Company’s consolidated statements of income. A summary of debt repurchases follows:

	Three months ended June 30, 2011						Six months ended June 30, 2011
	Notional amount		Purchase price		Gain		Notional amount		Purchase price		Gain

Unsecured debt - Junior Subordinated Hybrid Securities	$	—		—		—		62,558		55,651		6,907
Asset-backed securities		—		—		—		600		545		55
	$	—		—		—		63,158		56,196		6,962

Due to improvements in the capital markets, the opportunities for the Company to repurchase debt at less than par value are becoming more limited.

Contractual Obligations

The Company’s contractual obligations were as follows:

	As of June 30, 2011
	Total		Less than 1 year		1 to 3 years		3 to 5 years		More than 5 years

Bonds and notes payable	$	23,605,413		186,200		2,989,019		251,779		20,178,415
Operating lease obligations (a)		16,513		6,024		9,378		1,111		—
Total	$	23,621,926		192,224		2,998,397		252,890		20,178,415

(a)

The Company is committed under noncancelable operating leases for certain office and warehouse space and equipment. Operating lease obligations are presented net of approximately $1.5 million in sublease arrangements.

As of June 30, 2011, the Company had a reserve of $10.7 million for uncertain income tax positions (including the federal benefit received from state positions). This obligation is not included in the above table as the timing and resolution of the income tax positions cannot be reasonably estimated at this time.

As of June 30, 2011, the Company had participated a cumulative amount of $117.1 million of non-federally insured loans to third parties. Loans participated under these agreements have been accounted for by the Company as loan sales. Accordingly, the participation interests sold are not included on the Company’s consolidated balance sheets. Per the terms of the servicing agreements, the Company’s servicing operations are obligated to repurchase loans subject to the participation interests in the event such loans become 60 or 90 days delinquent. In addition, on January 13, 2011, the Company sold a portfolio of non-federally insured loans for proceeds of $91.3 million (100% par value). The Company retained credit risk related to this portfolio and will pay cash to purchase back any loans which become 60 days delinquent. As of June 30, 2011, the Company has $20.7 million accrued related to these repurchase obligations which is included in “other liabilities” in the Company’s consolidated balance sheet. These obligations are not included in the above table.

During the first quarter of 2010, the Company purchased certain assets of a software company that constituted a business combination. The initial consideration paid by the Company was $3.0 million in cash. In addition to the initial purchase price, additional payments are to be made by the Company based on certain operating results as defined in the purchase agreement. These contingent payments are payable in two additional annual installments due in March 2012 and March 2013 and in total are estimated by the Company, as of June 30, 2011, to be $3.5 million. The contingent payments will be remeasured to fair value each reporting date until the contingency is resolved, with all changes in fair value being recognized in earnings. This obligation is not included in the above table.

Dividends

Dividends of $0.07 and $0.10 per share on the Company's Class A and Class B Common Stock were paid on March 15, 2011 and June 15, 2011, respectively, to all holders of record as of March 1, 2011 and June 1, 2011, respectively. In addition, a dividend of $0.10 per share on the Company’s Class A and Class B common stock will be paid on September 15, 2011 to shareholders of record as of September 1, 2011.

The Company currently plans to continue making quarterly dividend payments, subject to future earnings, capital requirements, financial condition, and other factors. In addition, the payment of dividends is subject to the terms of the Company’s outstanding Hybrid Securities, which generally provide that if the Company defers interest payments on those securities it cannot pay dividends on its capital stock.

CRITICAL ACCOUNTING POLICIES

This Management’s Discussion and Analysis of Financial Condition and Results of Operations discusses the Company’s consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of income and expenses during the reporting periods. The Company bases its estimates and judgments on historical experience and on various other factors that the Company believes are reasonable under the circumstances. Actual results may differ from these estimates under varying assumptions or conditions. Note 2 of the consolidated financial statements, which are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010, includes a summary of the significant accounting policies and methods used in the preparation of the consolidated financial statements.

On an on-going basis, management evaluates its estimates and judgments, particularly as they relate to accounting policies that management believes are most “critical” — that is, they are most important to the portrayal of the Company’s financial condition and results of operations and they require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effect of matters that are inherently uncertain. Management has identified the following critical accounting policies that are discussed in more detail below: allowance for loan losses, revenue recognition, impairment assessments related to goodwill and intangible assets, income taxes, and accounting for derivatives.

Allowance for Loan Losses

The allowance for loan losses represents management’s estimate of probable losses on student loans. This evaluation process is subject to numerous estimates and judgments. The Company evaluates the appropriateness of the allowance for loan losses on its federally insured loan portfolio separately from its non-federally insured loan portfolio.

The allowance for the federally insured loan portfolio is based on periodic evaluations of the Company’s loan portfolios considering loans in repayment versus those in a nonpaying status, delinquency status, trends in defaults in the portfolio based on Company and industry data, past experience, trends in student loan claims rejected for payment by guarantors, changes to federal student loan programs, current economic conditions, and other relevant factors. Should any of these factors change, the estimates made by management would also change, which in turn would impact the level of the Company’s future provision for loan losses.

In determining the appropriateness of the allowance for loan losses on the non-federally insured loans, the Company considers several factors including: loans in repayment versus those in a nonpaying status, delinquency status, type of program, trends in defaults in the portfolio based on Company and industry data, past experience, current economic conditions, and other relevant factors. Should any of these factors change, the estimates made by management would also change, which in turn would impact the level of the Company’s future provision for loan losses. The Company places a non-federally insured loan on nonaccrual status when the collection of principal and interest is 30 days past due and charges off the loan when the collection of principal and interest is 120 days past due.

The allowance for federally insured and non-federally insured loans is maintained at a level management believes is appropriate to provide for estimated probable credit losses inherent in the loan portfolio. This evaluation is inherently subjective because it requires estimates that may be susceptible to significant changes.

Revenue Recognition

Student Loan Income – The Company recognizes student loan income as earned, net of amortization of loan premiums and discounts and deferred origination costs. Loan income is recognized based upon the expected yield of the loan after giving effect to borrower utilization of incentives such as principal reductions for timely payments (“borrower benefits”) and other yield adjustments. The estimate of the borrower benefits discount is dependent on the estimate of the number of borrowers who will eventually qualify for these benefits. For competitive and liquidity purposes, the Company frequently changed the borrower benefit programs in both amount and qualification factors. These programmatic changes must be reflected in the estimate of the borrower benefit discount. Loan premiums/discounts, deferred origination costs, and borrower benefits are included in the carrying value of the student loan on the consolidated balance sheet and are amortized over the estimated life of the loan. The most sensitive estimate for loan premiums/discounts, deferred origination costs, and borrower benefits is the estimate of the constant prepayment rate (“CPR”). CPR is a variable in the life of loan estimate that measures the rate at which loans in a portfolio pay before their stated maturity. The CPR is directly correlated to the average life of the portfolio. CPR equals the percentage of loans that prepay annually as a percentage of the beginning of period balance, net of scheduled principal payments. A number of factors can affect the CPR estimate, including the level of consolidation activity and default rates. Should any of these factors change, the estimates made by management would also change, which in turn would impact the amount of loan premium/discount and deferred origination cost amortization recognized by the Company in a particular period.

Loan and guaranty servicing revenue – Loan servicing fees are determined according to individual agreements with customers and are calculated based on the dollar value of loans, number of loans, or number of borrowers serviced for each customer. Guaranty servicing fees, generally, are calculated based on the number of loans serviced, volume of loans serviced, or amounts collected. Revenue is recognized when earned pursuant to applicable agreements, and when ultimate collection is assured.

Tuition payment processing and campus commerce revenue – Tuition payment processing and campus commerce revenue primarily includes actively managed tuition payment solutions and online payment processing. Fees for these services are recognized over the period in which services are provided to customers.

Enrollment services revenue – Enrollment services revenue primarily consists of the following items:

List marketing - Revenue from the sale of lists is generally earned and recognized, net of estimated returns, upon delivery.

Publishing services - Revenue from the sale of print products is generally earned and recognized, net of estimated returns, upon shipment or delivery.

Fees associated with the majority of the services described above are recognized in the period services are rendered and earned under service arrangements with clients where service fees are fixed or determinable and collectability is reasonably assured. The Company’s service fees are determined based on written price quotations or service agreements having stipulated terms and conditions that do not require management to make any significant judgments or assumptions regarding any potential uncertainties.

The Company assesses collectability of revenues and its allowance for doubtful accounts based on a number of factors, including past transaction history with the customer and the credit-worthiness of the customer. An allowance for doubtful accounts is established to record accounts receivable at estimated net realizable value. If the Company determines that collection of revenues is not reasonably assured at or prior to delivery of the Company’s services, revenue is recognized upon the receipt of cash.

Goodwill and Intangible Assets – Impairment Assessments

The Company reviews goodwill for impairment annually (every November 30) and whenever triggering events or changes in circumstances indicate its carrying value may not be recoverable. The Company performs a two-step impairment test on goodwill. In the first step, the Company compares the fair value of each reporting unit to its carrying value. If the fair value of the reporting unit exceeds the carrying value of the net assets assigned to that unit, goodwill is considered not impaired and the Company is not required to perform further testing. If the carrying value of the net assets assigned to the reporting unit exceeds the fair value of the reporting unit, then the Company must perform the second step of the impairment test in order to determine the implied fair value of the reporting unit’s goodwill. If the carrying value of a reporting unit’s goodwill exceeds its implied fair value, then the Company would record an impairment loss equal to the difference.

Determining the fair value of a reporting unit involves the use of significant estimates and assumptions. These estimates and assumptions include revenue growth rates and operating margins used to calculate projected future cash flows, risk-adjusted discount rates, future economic and market conditions, and determination of appropriate market comparables. Actual future results may differ from those estimates.

The Company makes judgments about the recoverability of purchased intangible assets annually and whenever triggering events or changes in circumstances indicate that an other than temporary impairment may exist. Each quarter the Company evaluates the estimated remaining useful lives of purchased intangible assets and whether events or changes in circumstances warrant a revision to the remaining periods of amortization. Recoverability of these assets is measured by comparison of the carrying amount of the asset to the future undiscounted cash flows the asset is expected to generate. If the asset is considered to be impaired, the amount of any impairment is measured as the difference between the carrying value and the fair value of the impaired asset.

Assumptions and estimates about future values and remaining useful lives of the Company’s intangible and other long-lived assets are complex and subjective. They can be affected by a variety of factors, including external factors such as industry and economic trends, and internal factors such as changes in the Company’s business strategy and internal forecasts. Although the Company believes the historical assumptions and estimates used are reasonable and appropriate, different assumptions and estimates could materially impact the reported financial results.

Income Taxes

The Company is subject to the income tax laws of the U.S and its states and municipalities in which the Company operates. These tax laws are complex and subject to different interpretations by the taxpayer and the relevant government taxing authorities. In establishing a provision for income tax expense, the Company must make judgments and interpretations about the application of these inherently complex tax laws. The Company must also make estimates about when in the future certain items will affect taxable income in the various tax jurisdictions. Disputes over interpretations of the tax laws may be subject to review/adjudication by the court systems of the various tax jurisdictions or may be settled with the taxing authority upon examination or audit. The Company reviews these balances quarterly and as new information becomes available, the balances are adjusted, as appropriate.

Derivative Accounting

The Company records derivative instruments at fair value on the balance sheet as either an asset or liability. The Company determines the fair value for its derivative contracts using either (i) pricing models that consider current market conditions and the contractual terms of the derivative contract or (ii) counterparty valuations. These factors include interest rates, time value, forward interest rate curve, and volatility factors, as well as foreign exchange rates. Pricing models and their underlying assumptions impact the amount and timing of unrealized gains and losses recognized, and the use of different pricing models or assumptions could produce different financial results. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective. However, the Company’s derivative instruments do not qualify for hedge accounting. Accordingly, changes in the fair value of derivative instruments are reported in current period earnings. Net settlements on derivatives are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the consolidated statements of income.

RECENT ACCOUNTING PRONOUNCEMENTS

In April 2011, the FASB issued ASU 2011-02, A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring. This ASU amends FASB ASC Topic 310, Receivables, to clarify when a loan restructuring constitutes a troubled debt restructuring. Under the new guidance, student loans for which concessions are granted may now be considered troubled debt restructurings that were previously not. This guidance is effective July 1, 2011, applied retrospectively to January 1, 2011. As of the filing date of this report, the Company had not completed its evaluation of the effect of this new guidance on its student loan receivable portfolio.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

(All dollars are in thousands, except share amounts, unless otherwise noted)

Interest Rate Risk

The following table sets forth the Company’s loan assets and debt instruments by rate characteristics:

	As of June 30, 2011					As of December 31, 2010
	Dollars		Percent			Dollars		Percent
Fixed-rate loan assets	$	9,768,692		42.3	%	$	8,525,279		35.7	%
Variable-rate loan assets		13,345,120		57.7			15,343,777		64.3
Total	$	23,113,812		100.0	%	$	23,869,056		100.0	%

Fixed-rate debt instruments	$	100,697		0.4	%	$	163,255		0.7	%
Variable-rate debt instruments		23,504,716		99.6			24,509,217		99.3
Total	$	23,605,413		100.0	%	$	24,672,472		100.0	%

Loans originated prior to April 1, 2006 generally earn interest at the higher of a floating rate based on the Special Allowance Payment or SAP formula set by the Department and the borrower rate, which is fixed over a period of time. The SAP formula is based on an applicable indice plus a fixed spread that is dependent upon when the loan was originated, the loan’s repayment status, and funding sources for the loan. The Company generally finances its student loan portfolio with variable rate debt. In low and/or declining interest rate environments, when the fixed borrower rate is higher than the rate produced by the SAP formula, the Company’s student loans earn at a fixed rate while the interest on the variable rate debt typically continues to decline. In these interest rate environments, the Company may earn additional spread income that it refers to as floor income.

Depending on the type of loan and when it was originated, the borrower rate is either fixed to term or is reset to an annual rate each July 1. As a result, for loans where the borrower rate is fixed to term, the Company may earn floor income for an extended period of time, which the Company refers to as fixed rate floor income, and for those loans where the borrower rate is reset annually on July 1, the Company may earn floor income to the next reset date, which the Company refers to as variable rate floor income. In accordance with legislation enacted in 2006, lenders are required to rebate fixed rate floor income and variable rate floor income to the Department for all new FFELP loans first originated on or after April 1, 2006. A summary of fixed rate floor income follows.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Fixed rate floor income, gross	$	39,146			35,340			77,046			74,467

Derivative settlements (a)		(6,345	)		(4,286	)		(12,563	)		(8,142	)

Fixed rate floor income, net	$	32,801			31,054			64,483			66,325

(a)

Includes settlement payments on derivatives used to hedge student loans earning fixed rate floor income.

The high levels of fixed rate floor income earned during 2010 and 2011 are due to historically low interest rates. If interest rates remain low, the Company anticipates continuing to earn significant fixed rate floor income in future periods.

The following graph depicts fixed rate floor income for a borrower with a fixed rate of 6.75% and a SAP rate of 2.64%:

The following table shows the Company’s student loan assets that are earning fixed rate floor income as of June 30, 2011:

	Borrower/	Estimated	Balance of
Fixed	lender	variable	assets earning fixed-rate
interest	weighted	conversion	floor income as of
rate range	average yield	rate (a)	June 30, 2011

<3.0%	2.87%	0.23%	$	1,528,366
3.0 - 3.49%	3.21%	0.57%		1,738,261
3.5 - 3.99%	3.65%	1.01%		1,775,005
4.0 - 4.49%	4.20%	1.56%		1,391,225
4.5 - 4.99%	4.72%	2.08%		772,220
5.0 - 5.49%	5.25%	2.61%		520,151
5.5 - 5.99%	5.67%	3.03%		315,462
6.0 - 6.49%	6.19%	3.55%		367,773
6.5 - 6.99%	6.70%	4.06%		327,867
7.0 - 7.49%	7.17%	4.53%		115,458
7.5 - 7.99%	7.71%	5.07%		202,937
8.0 - 8.99%	8.17%	5.53%		454,322
> 9.0%	9.04%	6.40%		259,645
			$	9,768,692

(a)

The estimated variable conversion rate is the estimated short-term interest rate at which loans would convert to a variable rate. As of June 30, 2011, the short-term interest rate was 19 basis points.

The following table summarizes the outstanding derivatives instruments as of June 30, 2011 used by the Company to hedge fixed-rate student loan assets.

			Weighted
			average fixed
	Notional		rate paid by
Maturity	Amount		the Company (a)

2011	$	3,300,000		0.55	%
2012		950,000		1.08
2013		2,150,000		0.85
2015		100,000		2.26
2020		50,000		3.23
	$	6,550,000		0.77	%

(a)

For all interest rate derivatives, the Company receives discrete three-month LIBOR.

As of June 30, 2011, the Company had $2.9 billion of student loan assets that were eligible to earn variable-rate floor income.

The Company is exposed to interest rate risk in the form of basis risk and repricing risk because the interest rate characteristics of the Company’s assets do not match the interest rate characteristics of the funding. The Company attempts to match the interest rate characteristics of certain pools of loan assets with debt instruments of substantially similar characteristics. Due to the variability in duration of the Company’s assets and varying market conditions, the Company does not attempt to perfectly match the interest rate characteristics of the entire loan portfolio with the underlying debt instruments. The Company has adopted a policy of periodically reviewing the mismatch related to the interest rate characteristics of its assets and liabilities together with the Company’s outlook as to current and future market conditions. Based on those factors, the Company uses derivative instruments as part of its overall risk management strategy. Derivative instruments used as part of the Company’s interest rate risk management strategy currently include interest rate swaps, basis swaps, and cross-currency swaps.

The following table presents the Company’s FFELP student loan assets and related funding arranged by underlying indices as of June 30, 2011:

Index	Frequency of variable resets	Assets		Debt outstanding that funded student loan assets (a)

3 month H15 financial commercial paper (b)	Daily	$	22,125,850		—
3 month Treasury bill (c)	Varies		957,308		—
3 month LIBOR (d)	Quarterly		—		18,930,195
1 month LIBOR	Monthly		—		699,621
Auction-rate or remarketing (e)	Varies		—		717,175
Asset-backed commercial paper (f)	Varies		—		2,966,776
Other (g)			244,258		13,649
		$	23,327,416		23,327,416

(a)

The Company has certain basis swaps outstanding in which the Company receives three-month LIBOR and pays one-month LIBOR plus or minus a spread as defined in the agreements. The Company entered into these derivative instruments to better match the interest rate characteristics on its student loan assets and the debt funding such assets. The following table summarizes these derivatives as of June 30, 2011:


Maturity	Notional Amounts

2021	$	250,000
2023		1,250,000
2024		250,000
2028		100,000
2039		150,000
2040		200,000

	$	2,200,000

(b)

The Company’s FFELP student loans earn interest based on the daily average H15 financial commercial paper indice calculated on a fiscal quarter.

(c)

Maturity	Notional Amount

2011	$	225,000

(d)

The Company has Euro-denominated notes that reprice on the EURIBOR index. The Company has entered into derivative instruments (cross-currency interest rate swaps) that convert the EURIBOR indice to three-month LIBOR. As a result, these notes are reflected in the three-month LIBOR category in the above table. See “Foreign Currency Exchange Risk.”

(e)

The interest rates on certain of the Company's asset-backed securities are set and periodically reset via a "dutch auction" (“Auction Rate Securities”) or through a remarketing utilizing remarketing agents (“Variable Rate Demand Notes”). As of June 30, 2011, the Company is sponsor on $498.0 million of Auction Rate Securities and $219.2 million of Variable Rate Demand Notes.

For Auction Rate Securities, investors and potential investors submit orders through a broker-dealer as to the principal amount of notes they wish to buy, hold, or sell at various interest rates. The broker-dealers submit their clients' orders to the auction agent, who then determines the clearing interest rate for the upcoming period. Interest rates on these Auction Rate Securities are reset periodically, generally every 7 to 35 days, by the auction agent or agents. During the first quarter of 2008, as part of the credit market crisis, auction rate securities from various issuers failed to receive sufficient order interest from potential investors to clear successfully, resulting in failed auction status. Since February 8, 2008, the Company’s Auction Rate Securities have failed in this manner. Under normal conditions, banks have historically purchased these securities when investor demand is weak. However, since February 2008, banks have been allowing auctions to fail. Currently, all of the Company’s Auction Rate Securities are in a failed auction status and the Company believes they will remain in a failed status for an extended period of time and possibly permanently.

As a result of a failed auction, the Auction Rate Securities will generally pay interest to the holder at a maximum rate as defined by the indenture. While these rates will vary, they will generally be based on a spread to LIBOR or Treasury Securities. Due to the failed auctions related to these securities, the Company could be subject to interest costs substantially above the anticipated and historical rates paid on these types of securities.

For Variable Rate Demand Notes, the remarketing agents set the price, which is then offered to investors. If there are insufficient potential bid orders to purchase all of the notes offered for sale, the Company could be subject to interest costs substantially above the anticipated and historical rates paid on these types of securities.

(f)

Asset-backed commercial paper consists of $469.6 million funded in the Company’s FFELP warehouse facility and $2.5 billion funded through the Department’s Conduit Program. Funding for the Conduit Program is provided by the capital markets at a cost based on market rates.

(g)

Assets include restricted cash and investments and other assets. Debt outstanding includes other debt obligations secured by student loan assets and related collateral.

Financial Statement Impact of Derivative Instruments

The Company recognizes changes in the fair value of derivative instruments currently in earnings unless specific hedge accounting criteria are met. Management has structured the majority of the Company’s derivative transactions with the intent that each is economically effective. However, the Company’s derivative instruments do not qualify for hedge accounting; consequently, the change in fair value of these derivative instruments is included in the Company’s operating results. Changes or shifts in the forward yield curve and fluctuations in currency rates can significantly impact the valuation of the Company’s derivatives. Accordingly, changes or shifts to the forward yield curve and fluctuations in currency rates will impact the financial position and results of operations of the Company. The change in fair value of the Company’s derivatives are included in “derivative market value and foreign currency adjustments and derivative settlements, net” in the Company’s consolidated statements of income and resulted in income of $2.2 million and $68.7 million for the three and six months ended June 30, 2011, respectively, and expenses of $100.6 million and $168.2 million for the three and six months ended June 30, 2010, respectively.

The following summarizes the derivative settlements included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the consolidated statements of income:

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010
Settlements:
1:3 basis swaps	$	373			80			581			221
T-Bill/LIBOR basis swaps		(64	)		—			(194	)		—
Interest rate swaps - floor income hedges		(6,345	)		(4,286	)		(12,563	)		(8,142	)
Interest rate swaps - hybrid debt hedges		(248	)		(79	)		(494	)		(79	)
Cross-currency interest rate swaps		2,770			917			4,880			2,219
Other		(8	)		(9	)		116			(19	)

Total settlements - (expense) income	$	(3,522	)		(3,377	)		(7,674	)		(5,800	)

Sensitivity Analysis

The following tables summarize the effect on the Company’s earnings, based upon a sensitivity analysis performed by the Company assuming hypothetical increases in interest rates of 100 basis points and 300 basis points while funding spreads remain constant. In addition, as it relates to the effect on earnings, a sensitivity analysis was performed assuming the funding indice increases 10 basis points and 30 basis points while holding the asset indice constant, if the funding indice is different than the asset indice. The effect on earnings was performed on the Company’s variable rate assets (including loans earning fixed rate floor income) and liabilities. The analysis includes the effects of the Company’s interest rate and basis swaps in existence during these periods.

	Three months ended June 30, 2011
	Interest rates												Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Increase of 10 basis points						Increase of 30 basis points
	Dollar			Percent			Dollar			Percent			Dollar			Percent			Dollar			Percent
Effect on earnings:
Decrease in pre-tax net income before impact of derivative settlements	$	(16,595	)		(28.5	) %	$	(29,756	)		(51.1	) %	$	(5,861	)		(10.1	) %	$	(17,584	)		(30.2	) %
Impact of derivative settlements		13,371			23.0			40,114			68.9			—			—			—			—
Increase (decrease) in net income before taxes	$	(3,224	)		(5.5	) %	$	10,358			17.8	%	$	(5,861	)		(10.1	) %	$	(17,584	)		(30.2	) %
Increase (decrease) in basic and diluted earnings per share	$	(0.04	)				$	0.13					$	(0.08	)				$	(0.23	)


	Three months ended June 30, 2010
	Interest rates												Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Increase of 10 basis points						Increase of 30 basis points
	Dollar			Percent			Dollar			Percent			Dollar			Percent			Dollar			Percent
Effect on earnings:
Decrease in pre-tax net income before impact of derivative settlements	$	(16,200	)		(20.3	) %	$	(30,134	)		(37.7	) %	$	(6,513	)		(8.1	) %	$	(19,540	)		(24.4	) %
Impact of derivative settlements		15,985			20.0			47,955			60.0			—			—			—			—
Increase (decrease) in net income before taxes	$	(215	)		(0.3	) %	$	17,821			22.3	%	$	(6,513	)		(8.1	) %	$	(19,540	)		(24.4	) %
Increase (decrease) in basic and diluted earnings per share	$	—					$	0.22					$	(0.08	)				$	(0.25	)


	Six months ended June 30, 2011
	Interest rates												Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Asset and funding indice mismatches
	Change from increase of 100 basis points						Change from increase of 300 basis points						Increase of 10 basis points						Increase of 30 basis points
	Dollar			Percent			Dollar			Percent			Dollar			Percent			Dollar			Percent
Effect on earnings:
Decrease in pre-tax net income before impact of derivative settlements	$	(31,978	)		(21.9	) %	$	(56,508	)		(38.7	) %	$	(11,742	)		(8.0	) %	$	(35,229	)		(24.1	) %
Impact of derivative settlements		32,268			22.1			96,805			66.3			—			—			—			—
Increase (decrease) in net income before taxes	$	290			0.2	%	$	40,297			27.6	%	$	(11,742	)		(8.0	) %	$	(35,229	)		(24.1	) %
Increase (decrease) in basic and diluted earnings per share	$	—					$	0.52					$	(0.15	)				$	(0.45	)

	Six months ended June 30, 2010
	Interest rates
	Change from increase of						Change from increase of						Asset and funding indice mismatches
	100 basis points						300 basis points						Increase of 10 basis points						Increase of 30 basis points
	Dollar			Percent			Dollar			Percent			Dollar			Percent			Dollar			Percent
Effect on earnings:
Decrease in pre-tax net income before impact of derivative settlements	$	(33,547	)		(20.1	) %	$	(61,602	)		(36.9	) %	$	(12,480	)		(7.5	) %	$	(37,439	)		(22.4	)%
Impact of derivative settlements		28,353			17.0			85,060			51.0			—			—			—			—
Increase (decrease) in net income before taxes	$	(5,194	)		(3.1	) %	$	23,458			14.1	%	$	(12,480	)		(7.5	) %	$	(37,439	)		(22.4	)%

Increase (decrease) in basic and diluted earning per share	$	(0.07	)				$	0.29					$	(0.16	)				$	(0.47	)

Foreign Currency Exchange Risk

During 2006, the Company completed separate debt offerings of student loan asset-backed securities that included 420.5 million and 352.7 million Euro-denominated notes with interest rates based on a spread to the EURIBOR index. As a result of this transaction, the Company is exposed to market risk related to fluctuations in foreign currency exchange rates between the U.S. dollar and Euro. The principal and accrued interest on these notes is re-measured at each reporting period and recorded on the Company’s balance sheet in U.S. dollars based on the foreign currency exchange rate on that date. Changes in the principal and accrued interest amounts as a result of foreign currency exchange rate fluctuations are included in the “derivative market value and foreign currency adjustments and derivative settlements, net” in the Company’s consolidated statements of income.

The following table summarizes the financial statement impact as a result of the remeasurement of the Euro Notes and change in the fair value of the related derivative instruments. These amounts are included in “derivative market value and foreign currency adjustments and derivative settlements, net” on the Company’s consolidated statements of income.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Re-measurement of Euro Notes	$	(19,020	)		93,401			(84,355	)		165,075

Change in fair value of cross-currency derivatives		18,734			(100,946	)		81,266			(160,021	)

Total impact to statements of income - (expense) income	$	(286	)		(7,545	)		(3,089	)		5,054

Financial Statement Impact – Derivatives and Foreign Currency Transaction Adjustments

The following table summarizes all of the components of “derivative market value and foreign currency adjustments and derivative settlements, net” included in the consolidated statements of income.

	Three months ended June 30,						Six months ended June 30,
	2011			2010			2011			2010

Change in fair value of derivatives	$	2,207			(100,632	)		68,658			(168,201	)
Foreign currency transaction adjustment (Euro Notes)		(19,020	)		93,401			(84,355	)		165,075
Derivative settlements, net		(3,522	)		(3,377	)		(7,674	)		(5,800	)

Derivative market value and foreign currency adjustments and derivative settlements, net - (expense) income	$	(20,335	)		(10,608	)		(23,371	)		(8,926	)

ITEM 4. CONTROLS AND PROCEDURES

Disclosure Controls and Procedures

Under supervision and with the participation of certain members of the Company’s management, including the chief executive and the chief financial officers, the Company completed an evaluation of the effectiveness of the design and operation of its disclosure controls and procedures (as defined in SEC Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934). Based on this evaluation, the Company’s principal executive and principal financial officer believe that the disclosure controls and procedures were effective as of the end of the period covered by this report with respect to timely communication to them and other members of management responsible for preparing periodic reports of material information required to be disclosed in this report as it relates to the Company and its consolidated subsidiaries.

Changes in Internal Control over Financial Reporting

There was no change in the Company’s internal control over financial reporting during the Company’s last fiscal quarter that has materially affected, or is reasonably likely to materially affect, the Company’s internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

General

United States ex rel Vigil v. Nelnet, Inc. et al

On November 4, 2009, the Company was served with a Summons and Third Amended Complaint naming the Company as one of three defendants in an unrelated qui tam action brought by Rudy Vigil (the “Vigil Complaint”). This matter was filed under seal in the U.S. District Court for the District of Nebraska on July 11, 2007 and was unsealed on October 15, 2009 following the government’s notice that it declined to intervene in the matter. The Vigil Complaint, filed by a former employee of the Company, appeared to allege that the Company engaged in false advertising and offered prohibited inducements to student loan borrowers in order to increase the Company’s loan holdings, and subsequently submitted false claims to the Department of Education in order to obtain special allowance payments and default claim payments on such loans. The Company filed a Motion to Dismiss the Vigil Complaint, and on April 1, 2010, the Court granted the Motion, dismissing the Vigil Complaint with prejudice.

On June 9, 2010, Mr. Vigil filed an appeal brief with the United States Court of Appeals for the Eighth Circuit (“Appeals Court”). On May 5, 2011, the Appeals Court issued an opinion affirming the lower court’s dismissal of the Vigil Complaint. On June 2, 2011, Mr. Vigil filed a Petition for Rehearing En Banc and Petition for Rehearing by the Appeals Court panel, and on June 24, 2011 those petitions were denied.

Unless Mr. Vigil appeals to the United States Supreme Court and the Supreme Court grants a petition for such an appeal, the Company believes this matter is essentially concluded, and will not have a material effect on the Company’s business, financial position, or results of operations.

Bais Yaakov of Spring Valley v. Peterson’s Nelnet, LLC

ITEM 1A. RISK FACTORS

There have been no material changes from the risk factors described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2010 in response to Item 1A of Part I of such Form 10-K, except as set forth below.

Concerns about the downgrade of the U.S. credit rating may materially adversely affect our business, financial condition, liquidity, and results of operations.

On August 5, 2011, Standard & Poor's ("S&P") downgraded its long-term sovereign credit rating on the United States of America one level from AAA to AA+. While U.S. lawmakers reached an agreement to raise the federal debt ceiling on August 2, 2011, the downgrade reflected S&P's view that the fiscal consolidation plan within that agreement fell short of what would be necessary to stabilize the U.S. government's medium term debt dynamics, and that further near-term progress containing the growth in public spending or on reaching an agreement on raising revenues is less likely than S&P previously assumed. The rating may be cut to AA within two years if spending reductions are lower than agreed to, interest rates rise, or "new fiscal pressures" result in higher general government debt.

Because of the unprecedented nature of negative credit rating actions with respect to U.S. government obligations, the ultimate impact on the markets and our business, financial condition, liquidity, and results of operations are unpredictable and may not be immediately apparent. However, such actions could materially adversely affect our liquidity, cash flows, and results of operations, increase our borrowing costs, limit our access to the capital markets, or trigger other implications under certain collateralized arrangements. In particular, our cost of funds on new asset-backed securities and warehouse and conduit facilities collateralized with FFELP student loans could increase and we could be required to increase the amount of overcollateralization and equity support associated with newly issued FFELP asset-backed securities. In addition, our ability to access and/or maintain existing FFELP warehouse and conduit facilities, and to efficiently sell or refinance loans previously funded through these vehicles, could be adversely affected. For example, in the event that U.S. credit rating downgrades result in extended distressed market conditions such that we are unable to efficiently refinance loans funded through the Department's Conduit Program which expires on May 8, 2014, under which we have $2.5 billion borrowed as of June 30, 2011, the underlying FFELP loans may have to be sold to the Department through a put agreement at a price of 97 percent of the face amount of the loans.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Stock Repurchases

The following table summarizes the repurchases of Class A common stock during the second quarter of 2011 by the Company or any “affiliated purchaser” of the Company, as defined in Rule 10b-18(a)(3) under the Securities Exchange Act of 1934.

					Total number of		Maximum number
					shares purchased		of shares that may
	Total number		Average		as part of publicly		yet be purchased
	of shares		price paid		announced plans		under the plans
Period	purchased (1)		per share		or programs (2)		or programs

April 1 - April 30, 2011		3,935	$	22.80		3,820		2,978,395
May 1 - May 31, 2011		5,768		22.18		2,047		2,976,348
June 1 - June 30, 2011		276		20.94		276		2,976,072
Total		9,979	$	22.39		6,143

(1)

The total number of shares includes: (i) shares purchased pursuant to the 2006 Plan discussed in footnote (2) below; and (ii) shares owned and tendered by employees to satisfy tax withholding obligations upon the vesting of restricted shares. Shares of Class A common stock purchased pursuant to the 2006 Plan were 3,820 shares, 2,047 shares, and 276 shares in April, May, and June 2011, respectively, that had been issued to the Company’s 401(k) plan and allocated to employee participant accounts pursuant to the plan’s provisions for Company matching contributions in shares of Company stock, and were purchased by the Company from the plan pursuant to employee participant instructions to dispose of such shares. Shares of Class A common stock tendered by employees to satisfy tax withholding obligations included 115 shares and 3,721 shares in April and May 2011, respectively. Unless otherwise indicated, shares owned and tendered by employees to satisfy tax withholding obligations were purchased at the closing price of the Company’s shares on the date of vesting.

(2)

On May 25, 2006, the Company announced that its Board of Directors authorized a stock repurchase program to repurchase up to a total of five million shares of the Company’s Class A common stock (the “2006 Plan”). On February 9, 2007, the Company announced that its Board of Directors increased to ten million the total number of shares of Class A common stock authorized for repurchase under the 2006 Plan. The 2006 Plan currently has an expiration date of May 24, 2012.

Working capital and dividend restrictions/limitations

The Company’s credit facilities, including its revolving line of credit which is available through May of 2012, impose restrictions on the Company’s minimum consolidated net worth, the ratio of the Company’s Adjusted EBITDA to corporate debt interest, the indebtedness of the Company's subsidiaries, and the ratio of Non-FFELP loans to all loans in the Company's portfolio. In addition, trust indentures and other financing agreements governing debt issued by the Company's education lending subsidiaries may have general limitations on the amounts of funds that can be transferred to the Company by its subsidiaries through cash dividends.

The supplemental indenture for the Company’s Hybrid Securities issued in September 2006 provides that so long as any Hybrid Securities remain outstanding, if the Company gives notice of its election to defer interest payments but the related deferral period has not yet commenced or a deferral period is continuing, then the Company will not, and will not permit any of its subsidiaries to:

declare or pay any dividends or distributions on, or redeem, purchase, acquire or make a liquidation payment regarding, any of the Company’s capital stock.

except as required in connection with the repayment of principal, and except for any partial payments of deferred interest that may be made through the alternative payment mechanism described in the Hybrid Securities indenture, make any payment of principal of, or interest or premium, if any, on, or repay, repurchase, or redeem any of the Company’s debt securities that rank pari passu with or junior to the Hybrid Securities.

make any guarantee payments regarding any guarantee by the Company of the subordinated debt securities of any of the Company’s subsidiaries if the guarantee ranks pari passu with or junior in interest to the Hybrid Securities.

In addition, if any deferral period lasts longer than one year, the limitation on the Company’s ability to redeem or repurchase any of its securities that rank pari passu with or junior in interest to the Hybrid Securities will continue until the first anniversary of the date on which all deferred interest has been paid or cancelled.

If the Company is involved in a business combination where immediately after its consummation more than 50% of the surviving entity’s voting stock is owned by the shareholders of the other party to the business combination, then the immediately preceding sentence will not apply to any deferral period that is terminated on the next interest payment date following the date of consummation of the business combination.

However, at any time, including during a deferral period, the Company will be permitted to:

pay dividends or distributions in additional shares of the Company’s capital stock.

declare or pay a dividend in connection with the implementation of a shareholders’ rights plan, or issue stock under such a plan, or redeem or repurchase any rights distributed pursuant to such a plan.

purchase common stock for issuance pursuant to any employee benefit plans.

ITEM 6. EXHIBITS

10.1

Management Agreement, dated effective as of May 1, 2011, by Whitetail Rock Capital Management, LLC and Union Bank and Trust Company. Incorporated by reference to Exhibit 10.3 to the registrant’s quarterly report on Form 10-Q filed on May 10, 2011.

31.1*

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Executive Officer Michael S. Dunlap.

31.2*

Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 of Chief Financial Officer Terry J. Heimes.

32**

Certification Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS**

XBRL Instance Document

101.SCH**

XBRL Taxonomy Extension Schema Document

101.CAL**

XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF**

XBRL Taxonomy Extension Definition Linkbase Document

101.LAB**

XBRL Taxonomy Extension Label Linkbase Document

101.PRE**

XBRL Taxonomy Extension Presentation Linkbase Document

* Filed herewith

** Furnished herewith

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

	NELNET, INC.

Date: August 9, 2011	By:	/s/ MICHAEL S. DUNLAP
	Name:	Michael S. Dunlap
	Title:	Chairman and Chief Executive Officer Principal Executive Officer


	By:	/s/ TERRY J. HEIMES
	Name:	Terry J. Heimes
	Title:	Chief Financial Officer Principal Financial Officer and Principal Accounting Officer