Annual Income Statements for Navient Co. SR NT 6% 121543
Annual Income Statements for Navient Co. SR NT 6% 121543
This table shows Navient Co. SR NT 6% 121543's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Navient Co. SR NT 6% 121543
This table shows Navient Co. SR NT 6% 121543's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
79 |
-28 |
73 |
36 |
-2.00 |
24 |
-2.00 |
14 |
-86 |
-6.00 |
17 |
| Consolidated Net Income / (Loss) |
|
79 |
-28 |
73 |
36 |
-2.00 |
24 |
-2.00 |
14 |
-86 |
-6.00 |
17 |
| Net Income / (Loss) Continuing Operations |
|
79 |
-28 |
73 |
36 |
-2.00 |
24 |
-2.00 |
14 |
-86 |
-6.00 |
17 |
| Total Pre-Tax Income |
|
110 |
-37 |
88 |
48 |
12 |
26 |
-5.00 |
18 |
-117 |
-7.00 |
32 |
| Total Revenue |
|
422 |
220 |
287 |
247 |
396 |
222 |
156 |
156 |
161 |
137 |
152 |
| Net Interest Income / (Expense) |
|
291 |
159 |
152 |
130 |
120 |
134 |
130 |
128 |
142 |
119 |
131 |
| Total Interest Income |
|
1,170 |
1,081 |
1,027 |
973 |
948 |
861 |
802 |
778 |
781 |
747 |
695 |
| Investment Securities Interest Income |
|
1,170 |
1,081 |
1,027 |
973 |
948 |
861 |
802 |
778 |
781 |
747 |
695 |
| Total Interest Expense |
|
879 |
922 |
875 |
843 |
828 |
727 |
672 |
650 |
639 |
628 |
564 |
| Total Non-Interest Income |
|
131 |
61 |
135 |
117 |
276 |
88 |
26 |
28 |
19 |
18 |
21 |
| Service Charges on Deposit Accounts |
|
15 |
16 |
17 |
18 |
13 |
6.00 |
13 |
14 |
13 |
11 |
11 |
| Other Service Charges |
|
5.00 |
5.00 |
9.00 |
4.00 |
10 |
7.00 |
15 |
19 |
10 |
3.00 |
5.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
26 |
-41 |
32 |
14 |
183 |
32 |
-25 |
-5.00 |
-4.00 |
4.00 |
5.00 |
| Other Non-Interest Income |
|
85 |
81 |
77 |
81 |
70 |
43 |
23 |
0.00 |
0.00 |
- |
0.00 |
| Provision for Credit Losses |
|
72 |
54 |
12 |
14 |
42 |
45 |
30 |
37 |
168 |
45 |
27 |
| Total Non-Interest Expense |
|
240 |
203 |
187 |
185 |
342 |
151 |
131 |
101 |
110 |
99 |
93 |
| Salaries and Employee Benefits |
|
99 |
99 |
101 |
87 |
72 |
56 |
49 |
35 |
32 |
33 |
32 |
| Other Operating Expenses |
|
134 |
101 |
82 |
79 |
112 |
91 |
78 |
65 |
73 |
56 |
57 |
| Amortization Expense |
|
3.00 |
1.00 |
3.00 |
3.00 |
140 |
- |
1.00 |
1.00 |
1.00 |
- |
4.00 |
| Restructuring Charge |
|
4.00 |
2.00 |
1.00 |
16 |
18 |
4.00 |
3.00 |
0.00 |
4.00 |
10 |
0.00 |
| Income Tax Expense |
|
31 |
-9.00 |
15 |
12 |
14 |
2.00 |
-3.00 |
4.00 |
-31 |
-1.00 |
15 |
| Basic Earnings per Share |
|
$0.66 |
($0.19) |
$0.65 |
$0.32 |
($0.02) |
$0.25 |
($0.02) |
$0.14 |
($0.87) |
($0.06) |
$0.18 |
| Weighted Average Basic Shares Outstanding |
|
120M |
122M |
113M |
111M |
108M |
109M |
102M |
100M |
98M |
99M |
95M |
| Diluted Earnings per Share |
|
$0.65 |
($0.18) |
$0.64 |
$0.32 |
($0.02) |
$0.24 |
($0.02) |
$0.13 |
($0.87) |
($0.05) |
$0.17 |
| Weighted Average Diluted Shares Outstanding |
|
121M |
123M |
114M |
112M |
108M |
111M |
102M |
101M |
98M |
99M |
96M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
117.57M |
112.75M |
111.82M |
109.41M |
107.36M |
102.28M |
101.33M |
99.43M |
97.51M |
95.09M |
93.98M |
| Cash Dividends to Common per Share |
|
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
$0.16 |
Annual Cash Flow Statements for Navient Co. SR NT 6% 121543
This table details how cash moves in and out of Navient Co. SR NT 6% 121543's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
151 |
-474 |
-66 |
616 |
-1,481 |
-244 |
41 |
1,229 |
-2,014 |
-690 |
1.00 |
| Net Cash From Operating Activities |
|
1,910 |
1,347 |
1,158 |
1,140 |
1,019 |
987 |
702 |
305 |
676 |
459 |
441 |
| Net Cash From Continuing Operating Activities |
|
1,910 |
1,347 |
1,155 |
1,140 |
1,019 |
987 |
702 |
305 |
676 |
459 |
441 |
| Net Income / (Loss) Continuing Operations |
|
984 |
681 |
292 |
395 |
597 |
412 |
717 |
645 |
228 |
131 |
-80 |
| Consolidated Net Income / (Loss) |
|
984 |
681 |
292 |
395 |
597 |
412 |
717 |
645 |
228 |
131 |
-80 |
| Provision For Loan Losses |
|
581 |
429 |
426 |
370 |
258 |
155 |
-61 |
79 |
123 |
113 |
280 |
| Amortization Expense |
|
12 |
36 |
23 |
47 |
30 |
22 |
30 |
19 |
10 |
146 |
3.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-773 |
-303 |
-48 |
43 |
94 |
364 |
-416 |
-571 |
179 |
-143 |
145 |
| Changes in Operating Assets and Liabilities, net |
|
1,106 |
504 |
462 |
285 |
40 |
34 |
432 |
133 |
136 |
212 |
93 |
| Net Cash From Investing Activities |
|
10,686 |
11,282 |
7,118 |
10,360 |
7,485 |
6,448 |
6,673 |
10,585 |
7,357 |
8,466 |
2,712 |
| Net Cash From Continuing Investing Activities |
|
10,686 |
11,282 |
7,118 |
10,360 |
7,485 |
6,448 |
6,673 |
10,585 |
7,357 |
8,466 |
2,712 |
| Purchase of Investment Securities |
|
-4,265 |
-3,690 |
-7,371 |
-3,728 |
-5,395 |
-4,731 |
-6,052 |
-1,955 |
-965 |
-1,393 |
-2,495 |
| Sale and/or Maturity of Investments |
|
798 |
14,972 |
14,673 |
115 |
408 |
11,179 |
12,725 |
12,540 |
8,322 |
9,500 |
5,182 |
| Other Investing Activities, net |
|
14,153 |
0.00 |
-184 |
13,973 |
12,472 |
0.00 |
0.00 |
0.00 |
0.00 |
359 |
25 |
| Net Cash From Financing Activities |
|
-12,445 |
-13,103 |
-8,342 |
-10,884 |
-9,985 |
-7,679 |
-7,334 |
-9,661 |
-10,047 |
-9,615 |
-3,152 |
| Net Cash From Continuing Financing Activities |
|
-12,445 |
-13,103 |
-8,342 |
-10,884 |
-9,985 |
-7,679 |
-7,334 |
-9,661 |
-10,047 |
-9,615 |
-3,152 |
| Issuance of Debt |
|
5,504 |
1,231 |
10,053 |
495 |
0.00 |
682 |
1,237 |
0.00 |
989 |
0.00 |
495 |
| Repayment of Debt |
|
-16,519 |
-13,140 |
-17,746 |
-10,831 |
-9,209 |
-7,646 |
-8,061 |
-9,259 |
-10,547 |
-9,287 |
-3,561 |
| Repurchase of Common Equity |
|
-945 |
-755 |
-440 |
-220 |
-440 |
-400 |
-600 |
-400 |
-310 |
-179 |
-111 |
| Payment of Dividends |
|
-240 |
-201 |
-176 |
-166 |
-147 |
-123 |
-107 |
-91 |
-78 |
-70 |
-63 |
| Other Financing Activities, Net |
|
-245 |
-238 |
-33 |
-162 |
-189 |
-192 |
197 |
89 |
-101 |
-79 |
88 |
| Cash Interest Paid |
|
1,981 |
2,301 |
2,872 |
3,460 |
3,479 |
2,059 |
1,378 |
1,904 |
3,431 |
3,238 |
2,563 |
| Cash Income Taxes Paid |
|
102 |
253 |
158 |
63 |
97 |
74 |
201 |
42 |
62 |
41 |
33 |
Quarterly Cash Flow Statements for Navient Co. SR NT 6% 121543
This table details how cash moves in and out of Navient Co. SR NT 6% 121543's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-467 |
-8.00 |
155 |
1,058 |
-1,213 |
-690 |
-48 |
22 |
-205 |
232 |
27 |
| Net Cash From Operating Activities |
|
122 |
310 |
182 |
279 |
-10 |
8.00 |
71 |
126 |
70 |
174 |
-47 |
| Net Cash From Continuing Operating Activities |
|
122 |
310 |
182 |
279 |
-10 |
8.00 |
71 |
126 |
70 |
174 |
-47 |
| Net Income / (Loss) Continuing Operations |
|
79 |
-28 |
73 |
36 |
-2.00 |
24 |
-2.00 |
13 |
-86 |
-5.00 |
17 |
| Consolidated Net Income / (Loss) |
|
79 |
-28 |
73 |
36 |
-2.00 |
24 |
-2.00 |
13 |
-86 |
-5.00 |
17 |
| Provision For Loan Losses |
|
71 |
55 |
12 |
14 |
42 |
45 |
30 |
37 |
169 |
44 |
27 |
| Amortization Expense |
|
3.00 |
2.00 |
3.00 |
2.00 |
140 |
1.00 |
1.00 |
1.00 |
- |
1.00 |
4.00 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-45 |
166 |
-31 |
13 |
-97 |
-28 |
60 |
45 |
20 |
20 |
-11 |
| Changes in Operating Assets and Liabilities, net |
|
14 |
115 |
125 |
214 |
-93 |
-34 |
-18 |
30 |
-33 |
114 |
-84 |
| Net Cash From Investing Activities |
|
1,659 |
2,024 |
2,330 |
3,268 |
1,961 |
907 |
661 |
745 |
559 |
747 |
691 |
| Net Cash From Continuing Investing Activities |
|
1,659 |
2,024 |
2,330 |
3,268 |
1,961 |
907 |
661 |
745 |
559 |
747 |
691 |
| Purchase of Investment Securities |
|
-303 |
-224 |
-363 |
-247 |
-407 |
-376 |
-603 |
-449 |
-702 |
-714 |
-947 |
| Sale and/or Maturity of Investments |
|
5.00 |
8,316 |
14 |
-6.00 |
351 |
9,141 |
1,239 |
2,408 |
1,261 |
1,461 |
16 |
| Other Investing Activities, net |
|
1,957 |
-6,068 |
2,679 |
3,521 |
2,017 |
-7,858 |
25 |
-1,214 |
- |
- |
1,622 |
| Net Cash From Financing Activities |
|
-2,248 |
-2,342 |
-2,357 |
-2,489 |
-3,164 |
-1,605 |
-780 |
-849 |
-834 |
-689 |
-617 |
| Net Cash From Continuing Financing Activities |
|
-2,248 |
-2,342 |
-2,357 |
-2,489 |
-3,164 |
-1,605 |
-780 |
-849 |
-834 |
-689 |
-617 |
| Issuance of Debt |
|
208 |
-835 |
201 |
283 |
13 |
-497 |
0.00 |
-48 |
- |
- |
872 |
| Repayment of Debt |
|
-2,276 |
-1,432 |
-2,451 |
-2,710 |
-3,135 |
-991 |
-724 |
-796 |
-801 |
-697 |
-1,456 |
| Repurchase of Common Equity |
|
-75 |
-70 |
-43 |
-38 |
-33 |
-65 |
-35 |
-24 |
-26 |
-26 |
-23 |
| Payment of Dividends |
|
-19 |
-19 |
-18 |
-17 |
-18 |
-17 |
-16 |
-16 |
-16 |
-15 |
-15 |
| Other Financing Activities, Net |
|
-86 |
14 |
-46 |
-7.00 |
9.00 |
-35 |
-5.00 |
35 |
9.00 |
49 |
5.00 |
| Cash Interest Paid |
|
880 |
863 |
866 |
814 |
851 |
707 |
703 |
611 |
665 |
584 |
591 |
| Cash Income Taxes Paid |
|
24 |
27 |
8.00 |
23 |
2.00 |
8.00 |
1.00 |
- |
29 |
3.00 |
2.00 |
Annual Balance Sheets for Navient Co. SR NT 6% 121543
This table presents Navient Co. SR NT 6% 121543's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
134,046 |
121,136 |
114,991 |
104,176 |
94,903 |
87,412 |
80,605 |
70,795 |
61,375 |
51,789 |
48,681 |
| Cash and Due from Banks |
|
1,594 |
1,253 |
1,518 |
1,286 |
1,233 |
1,183 |
905 |
1,535 |
839 |
722 |
637 |
| Restricted Cash |
|
7,291 |
7,034 |
3,128 |
3,976 |
2,548 |
2,354 |
2,673 |
3,272 |
1,954 |
1,381 |
1,467 |
| Trading Account Securities |
|
506 |
353 |
2.00 |
0.00 |
19 |
15 |
74 |
0.00 |
0.00 |
143 |
166 |
| Loans and Leases, Net of Allowance |
|
122,796 |
111,070 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible Assets |
|
705 |
670 |
810 |
786 |
757 |
735 |
725 |
705 |
695 |
437 |
434 |
| Other Assets |
|
16,767 |
4,529 |
109,533 |
98,128 |
90,346 |
83,125 |
76,228 |
65,116 |
57,741 |
49,106 |
61,428 |
| Total Liabilities & Shareholders' Equity |
|
134,046 |
121,136 |
114,991 |
104,176 |
94,903 |
87,412 |
80,605 |
70,795 |
61,375 |
51,789 |
48,681 |
| Total Liabilities |
|
130,113 |
117,413 |
111,506 |
100,629 |
91,554 |
84,965 |
77,997 |
67,818 |
58,615 |
49,148 |
46,282 |
| Short-Term Debt |
|
2,570 |
2,334 |
4,771 |
5,422 |
8,483 |
6,613 |
2,490 |
5,870 |
4,226 |
5,134 |
5,073 |
| Long-Term Debt |
|
124,833 |
112,368 |
105,012 |
93,519 |
81,715 |
77,332 |
74,488 |
61,026 |
53,402 |
43,184 |
40,633 |
| Other Long-Term Liabilities |
|
2,710 |
2,711 |
1,723 |
1,688 |
1,356 |
1,020 |
1,019 |
922 |
987 |
830 |
576 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
3,933 |
3,723 |
3,485 |
3,547 |
3,349 |
2,447 |
2,608 |
2,977 |
2,760 |
2,641 |
2,399 |
| Total Preferred & Common Equity |
|
3,909 |
3,699 |
3,454 |
3,519 |
3,336 |
2,433 |
2,597 |
0.00 |
0.00 |
2,641 |
2,399 |
| Preferred Stock |
|
- |
- |
- |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
3,909 |
3,699 |
3,454 |
3,519 |
3,336 |
2,433 |
2,597 |
2,977 |
2,760 |
2,641 |
2,399 |
| Common Stock |
|
2,971 |
3,026 |
3,081 |
3,149 |
3,202 |
3,230 |
3,286 |
3,317 |
3,357 |
3,384 |
3,407 |
| Retained Earnings |
|
2,414 |
2,890 |
3,004 |
3,218 |
3,664 |
3,331 |
3,939 |
4,490 |
4,638 |
4,697 |
4,552 |
| Treasury Stock |
|
-1,425 |
-2,223 |
-2,692 |
-2,961 |
-3,439 |
-3,854 |
-4,495 |
-4,917 |
-5,254 |
-5,443 |
-5,562 |
| Accumulated Other Comprehensive Income / (Loss) |
|
-51 |
6.00 |
61 |
113 |
-91 |
-274 |
-133 |
87 |
19 |
3.00 |
2.00 |
Quarterly Balance Sheets for Navient Co. SR NT 6% 121543
This table presents Navient Co. SR NT 6% 121543's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
73,625 |
66,913 |
65,598 |
63,414 |
59,029 |
56,622 |
53,440 |
50,950 |
50,222 |
49,306 |
48,004 |
| Cash and Due from Banks |
|
1,364 |
570 |
1,317 |
977 |
823 |
1,088 |
1,143 |
642 |
712 |
571 |
621 |
| Restricted Cash |
|
5,059 |
2,208 |
1,951 |
1,824 |
2,125 |
2,918 |
1,650 |
1,413 |
1,365 |
1,301 |
1,510 |
| Trading Account Securities |
|
62 |
57 |
158 |
149 |
129 |
132 |
140 |
125 |
135 |
147 |
148 |
| Loans and Leases, Net of Allowance |
|
194,264 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Intangible Assets |
|
708 |
703 |
700 |
697 |
692 |
690 |
438 |
437 |
436 |
435 |
430 |
| Other Assets |
|
4,297 |
81,650 |
79,204 |
77,100 |
71,868 |
68,032 |
66,074 |
78,577 |
77,192 |
75,804 |
60,944 |
| Total Liabilities & Shareholders' Equity |
|
73,625 |
66,913 |
65,598 |
63,414 |
59,029 |
56,622 |
53,440 |
50,950 |
50,222 |
49,306 |
48,004 |
| Total Liabilities |
|
70,652 |
63,955 |
62,668 |
60,516 |
56,263 |
53,874 |
50,746 |
48,361 |
47,658 |
46,867 |
45,625 |
| Short-Term Debt |
|
5,677 |
5,753 |
4,838 |
4,662 |
4,427 |
5,326 |
5,305 |
4,855 |
4,752 |
4,920 |
5,870 |
| Long-Term Debt |
|
63,998 |
57,388 |
56,936 |
54,907 |
50,848 |
47,545 |
44,695 |
42,872 |
42,345 |
41,414 |
39,240 |
| Other Long-Term Liabilities |
|
977 |
814 |
894 |
947 |
988 |
1,003 |
746 |
634 |
561 |
533 |
515 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
2,973 |
2,958 |
2,930 |
2,898 |
2,766 |
2,748 |
2,694 |
2,589 |
2,564 |
2,439 |
2,379 |
| Total Preferred & Common Equity |
|
2,973 |
2,958 |
0.00 |
2,898 |
2,766 |
2,748 |
2,694 |
2,589 |
2,564 |
2,439 |
2,379 |
| Preferred Stock |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
2,973 |
2,958 |
2,930 |
2,898 |
2,766 |
2,748 |
2,694 |
2,589 |
2,564 |
2,439 |
2,379 |
| Common Stock |
|
3,313 |
3,339 |
3,347 |
3,353 |
3,364 |
3,371 |
3,378 |
3,394 |
3,398 |
3,402 |
3,411 |
| Retained Earnings |
|
4,406 |
4,579 |
4,625 |
4,685 |
4,691 |
4,710 |
4,690 |
4,677 |
4,674 |
4,573 |
4,552 |
| Treasury Stock |
|
-4,830 |
-5,026 |
-5,107 |
-5,183 |
-5,304 |
-5,343 |
-5,377 |
-5,484 |
-5,508 |
-5,535 |
-5,589 |
| Accumulated Other Comprehensive Income / (Loss) |
|
84 |
66 |
65 |
43 |
15 |
10 |
3.00 |
2.00 |
0.00 |
-1.00 |
5.00 |
Annual Metrics And Ratios for Navient Co. SR NT 6% 121543
This table displays calculated financial ratios and metrics derived from Navient Co. SR NT 6% 121543's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$2.15 |
$1.06 |
$1.52 |
$2.59 |
$2.14 |
$4.23 |
$4.54 |
$1.87 |
$1.20 |
($0.81) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
316M |
275M |
260M |
230M |
193M |
170M |
142M |
122M |
109M |
99M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$2.12 |
$1.04 |
$1.49 |
$2.56 |
$2.12 |
$4.18 |
$4.49 |
$1.85 |
$1.18 |
($0.81) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
322M |
281M |
264M |
233M |
195M |
172M |
144M |
123M |
111M |
99M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
291.01M |
263.39M |
244.51M |
193.33M |
183.77M |
152.13M |
128.94M |
112.75M |
102.28M |
95.09M |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Quarterly Metrics And Ratios for Navient Co. SR NT 6% 121543
This table displays calculated financial ratios and metrics derived from Navient Co. SR NT 6% 121543's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
93,979,984.00 |
| DEI Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
93,979,984.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.18 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
8.21% |
-33.73% |
-10.87% |
-19.54% |
-6.16% |
0.91% |
-45.64% |
-36.84% |
-59.34% |
- |
-2.56% |
| EBITDA Growth |
|
-23.13% |
-123.49% |
-38.10% |
-48.98% |
34.51% |
177.14% |
-104.40% |
-62.00% |
-176.32% |
- |
1,000.00% |
| EBIT Growth |
|
-19.71% |
-125.17% |
-38.89% |
-50.00% |
-89.09% |
170.27% |
-105.68% |
-62.50% |
-1,075.00% |
- |
740.00% |
| NOPAT Growth |
|
-24.76% |
-124.67% |
-34.23% |
-45.45% |
-102.53% |
192.66% |
-104.79% |
-61.11% |
-3,995.00% |
- |
585.71% |
| Net Income Growth |
|
-24.76% |
-126.67% |
-34.23% |
-45.45% |
-102.53% |
185.71% |
-102.74% |
-61.11% |
-4,200.00% |
- |
950.00% |
| EPS Growth |
|
-13.33% |
-121.18% |
-25.58% |
-38.46% |
-103.08% |
233.33% |
-103.13% |
-59.38% |
-4,250.00% |
- |
950.00% |
| Operating Cash Flow Growth |
|
79.41% |
49.76% |
25.52% |
181.82% |
-108.20% |
-97.42% |
-60.99% |
-54.84% |
800.00% |
- |
-166.20% |
| Free Cash Flow Firm Growth |
|
19.29% |
-3.66% |
-29.10% |
-14.24% |
-4.77% |
-0.06% |
-5.04% |
-34.52% |
-60.71% |
- |
-63.17% |
| Invested Capital Growth |
|
-14.01% |
-13.57% |
-12.19% |
-14.04% |
-15.65% |
-15.61% |
-13.31% |
-10.71% |
-7.44% |
- |
-5.62% |
| Revenue Q/Q Growth |
|
37.46% |
-47.87% |
30.45% |
-13.94% |
60.32% |
-43.94% |
-29.73% |
0.00% |
3.21% |
- |
10.95% |
| EBITDA Q/Q Growth |
|
15.31% |
-130.97% |
360.00% |
-45.05% |
204.00% |
-82.24% |
-114.81% |
575.00% |
-710.53% |
- |
700.00% |
| EBIT Q/Q Growth |
|
14.58% |
-133.64% |
337.84% |
-45.45% |
-75.00% |
116.67% |
-119.23% |
460.00% |
-750.00% |
- |
557.14% |
| NOPAT Q/Q Growth |
|
19.70% |
-132.78% |
381.85% |
-50.68% |
-105.56% |
1,300.00% |
-114.58% |
500.00% |
-685.00% |
- |
446.94% |
| Net Income Q/Q Growth |
|
19.70% |
-135.44% |
360.71% |
-50.68% |
-105.56% |
1,300.00% |
-108.33% |
800.00% |
-714.29% |
- |
383.33% |
| EPS Q/Q Growth |
|
25.00% |
-127.69% |
455.56% |
-50.00% |
-106.25% |
1,300.00% |
-108.33% |
750.00% |
-769.23% |
- |
440.00% |
| Operating Cash Flow Q/Q Growth |
|
23.23% |
154.10% |
-41.29% |
53.30% |
-103.58% |
180.00% |
787.50% |
77.46% |
-44.44% |
- |
-127.01% |
| Free Cash Flow Firm Q/Q Growth |
|
-3.54% |
-7.81% |
-14.04% |
12.18% |
7.13% |
-3.25% |
-18.32% |
-22.66% |
-35.72% |
- |
-0.18% |
| Invested Capital Q/Q Growth |
|
-3.46% |
-3.33% |
-3.89% |
-4.17% |
-5.26% |
-3.29% |
-1.26% |
-1.30% |
-1.79% |
- |
-1.28% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
26.78% |
-15.91% |
31.71% |
20.24% |
38.38% |
12.16% |
-2.56% |
12.18% |
-72.05% |
- |
23.68% |
| EBIT Margin |
|
26.07% |
-16.82% |
30.66% |
19.43% |
3.03% |
11.71% |
-3.21% |
11.54% |
-72.67% |
- |
21.05% |
| Profit (Net Income) Margin |
|
18.72% |
-12.73% |
25.44% |
14.57% |
-0.51% |
10.81% |
-1.28% |
8.97% |
-53.42% |
- |
11.18% |
| Tax Burden Percent |
|
71.82% |
75.68% |
82.95% |
75.00% |
-16.67% |
92.31% |
40.00% |
77.78% |
73.50% |
- |
53.13% |
| Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
- |
100.00% |
| Effective Tax Rate |
|
28.18% |
0.00% |
17.05% |
25.00% |
116.67% |
7.69% |
0.00% |
22.22% |
0.00% |
- |
46.88% |
| Return on Invested Capital (ROIC) |
|
0.38% |
-0.23% |
0.51% |
0.28% |
-0.01% |
0.22% |
-0.04% |
0.16% |
-0.70% |
- |
0.14% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.38% |
-0.23% |
0.51% |
0.28% |
-0.01% |
0.22% |
-0.04% |
0.16% |
-0.71% |
- |
0.14% |
| Return on Net Nonoperating Assets (RNNOA) |
|
8.44% |
-5.06% |
10.48% |
5.75% |
-0.20% |
4.39% |
-0.76% |
2.98% |
-13.24% |
- |
2.59% |
| Return on Equity (ROE) |
|
8.82% |
-5.29% |
10.98% |
6.04% |
-0.21% |
4.61% |
-0.80% |
3.14% |
-13.94% |
- |
2.73% |
| Cash Return on Invested Capital (CROIC) |
|
15.60% |
14.91% |
13.29% |
15.37% |
17.11% |
17.17% |
14.36% |
11.38% |
7.62% |
- |
5.68% |
| Operating Return on Assets (OROA) |
|
0.53% |
-0.32% |
0.60% |
0.37% |
0.06% |
0.24% |
-0.06% |
0.20% |
-0.98% |
- |
0.26% |
| Return on Assets (ROA) |
|
0.38% |
-0.24% |
0.50% |
0.28% |
-0.01% |
0.22% |
-0.02% |
0.16% |
-0.72% |
- |
0.14% |
| Return on Common Equity (ROCE) |
|
8.82% |
-5.29% |
10.98% |
6.04% |
-0.21% |
4.61% |
-0.80% |
3.14% |
-13.94% |
- |
2.73% |
| Return on Equity Simple (ROE_SIMPLE) |
|
12.46% |
0.00% |
6.87% |
5.82% |
2.93% |
0.00% |
2.16% |
1.33% |
-2.05% |
- |
-2.56% |
| Net Operating Profit after Tax (NOPAT) |
|
79 |
-26 |
73 |
36 |
-2.00 |
24 |
-3.50 |
14 |
-82 |
- |
17 |
| NOPAT Margin |
|
18.72% |
-11.77% |
25.44% |
14.57% |
-0.51% |
10.81% |
-2.24% |
8.97% |
-50.87% |
- |
11.18% |
| Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.01% |
- |
0.00% |
| SG&A Expenses to Revenue |
|
23.46% |
45.00% |
35.19% |
35.22% |
18.18% |
25.23% |
31.41% |
22.44% |
19.88% |
- |
21.05% |
| Operating Expenses to Revenue |
|
56.87% |
92.27% |
65.16% |
74.90% |
86.36% |
68.02% |
83.97% |
64.74% |
68.32% |
- |
61.18% |
| Earnings before Interest and Taxes (EBIT) |
|
110 |
-37 |
88 |
48 |
12 |
26 |
-5.00 |
18 |
-117 |
- |
32 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
113 |
-35 |
91 |
50 |
152 |
27 |
-4.00 |
19 |
-116 |
- |
36 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.69 |
0.76 |
0.71 |
0.59 |
0.63 |
0.54 |
0.50 |
0.56 |
0.54 |
- |
0.33 |
| Price to Tangible Book Value (P/TBV) |
|
0.91 |
1.02 |
0.94 |
0.79 |
0.76 |
0.65 |
0.60 |
0.67 |
0.65 |
- |
0.40 |
| Price to Revenue (P/Rev) |
|
1.45 |
1.65 |
1.59 |
1.38 |
1.48 |
1.24 |
1.27 |
1.54 |
1.88 |
- |
1.28 |
| Price to Earnings (P/E) |
|
5.57 |
9.21 |
10.31 |
10.18 |
21.59 |
10.89 |
23.07 |
42.02 |
0.00 |
- |
0.00 |
| Dividend Yield |
|
3.87% |
3.58% |
3.84% |
4.40% |
4.11% |
4.82% |
5.07% |
4.54% |
4.87% |
- |
7.82% |
| Earnings Yield |
|
17.96% |
10.86% |
9.70% |
9.83% |
4.63% |
9.18% |
4.34% |
2.38% |
0.00% |
- |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.94 |
0.94 |
0.94 |
0.91 |
0.93 |
0.93 |
0.93 |
0.94 |
0.94 |
- |
0.92 |
| Enterprise Value to Revenue (EV/Rev) |
|
42.50 |
44.80 |
43.92 |
42.94 |
42.53 |
41.36 |
46.00 |
49.95 |
65.86 |
- |
72.21 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
102.05 |
176.27 |
203.32 |
230.56 |
189.58 |
148.88 |
208.73 |
239.43 |
0.00 |
- |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
103.85 |
181.90 |
211.23 |
241.59 |
440.66 |
273.80 |
579.80 |
910.76 |
0.00 |
- |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
162.82 |
249.71 |
285.72 |
315.58 |
619.15 |
363.68 |
838.64 |
1,366.14 |
0.00 |
- |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
102.58 |
84.22 |
76.14 |
56.54 |
64.27 |
103.79 |
134.95 |
238.20 |
166.43 |
- |
135.47 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
5.58 |
5.86 |
6.58 |
5.46 |
4.96 |
4.98 |
6.04 |
7.75 |
11.84 |
- |
15.77 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
20.56 |
20.88 |
19.98 |
19.24 |
18.56 |
18.30 |
18.43 |
18.37 |
19.00 |
- |
18.96 |
| Long-Term Debt to Equity |
|
18.95 |
19.35 |
18.38 |
17.30 |
16.59 |
16.35 |
16.56 |
16.52 |
16.98 |
- |
16.49 |
| Financial Leverage |
|
22.01 |
21.71 |
20.69 |
20.19 |
19.59 |
19.62 |
19.23 |
18.82 |
18.77 |
- |
18.69 |
| Leverage Ratio |
|
23.34 |
23.04 |
22.00 |
21.53 |
20.90 |
20.95 |
20.54 |
20.11 |
20.02 |
- |
19.92 |
| Compound Leverage Factor |
|
23.34 |
23.04 |
22.00 |
21.53 |
20.90 |
20.95 |
20.54 |
20.11 |
20.02 |
- |
19.92 |
| Debt to Total Capital |
|
95.36% |
95.43% |
95.23% |
95.06% |
94.89% |
94.82% |
94.85% |
94.84% |
95.00% |
- |
94.99% |
| Short-Term Debt to Total Capital |
|
7.46% |
7.00% |
7.63% |
9.58% |
10.07% |
10.07% |
9.65% |
9.57% |
10.09% |
- |
12.36% |
| Long-Term Debt to Total Capital |
|
87.90% |
88.43% |
87.61% |
85.48% |
84.82% |
84.74% |
85.21% |
85.27% |
84.91% |
- |
82.63% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Common Equity to Total Capital |
|
4.64% |
4.57% |
4.77% |
4.94% |
5.11% |
5.18% |
5.15% |
5.16% |
5.00% |
- |
5.01% |
| Debt to EBITDA |
|
103.42 |
178.41 |
207.02 |
241.42 |
193.80 |
150.99 |
212.12 |
242.77 |
-617.79 |
- |
-663.38 |
| Net Debt to EBITDA |
|
98.56 |
169.77 |
195.98 |
223.13 |
182.97 |
144.42 |
202.99 |
232.06 |
-592.83 |
- |
-632.04 |
| Long-Term Debt to EBITDA |
|
95.32 |
165.33 |
190.44 |
217.10 |
173.24 |
134.95 |
190.54 |
218.27 |
-552.19 |
- |
-577.06 |
| Debt to NOPAT |
|
165.01 |
252.75 |
290.92 |
330.44 |
632.91 |
368.84 |
852.27 |
1,385.21 |
-848.61 |
- |
-870.85 |
| Net Debt to NOPAT |
|
157.25 |
240.50 |
275.41 |
305.41 |
597.56 |
352.79 |
815.57 |
1,324.12 |
-814.32 |
- |
-829.71 |
| Long-Term Debt to NOPAT |
|
152.10 |
234.22 |
267.62 |
297.16 |
565.76 |
329.65 |
765.57 |
1,245.44 |
-758.50 |
- |
-757.53 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
10,260 |
9,459 |
8,131 |
9,121 |
9,771 |
9,453 |
7,722 |
5,972 |
3,839 |
- |
2,844 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
- |
0.00% |
| Free Cash Flow to Firm to Interest Expense |
|
11.67 |
10.26 |
9.29 |
10.82 |
11.80 |
13.00 |
11.49 |
9.19 |
6.01 |
- |
5.04 |
| Operating Cash Flow to Interest Expense |
|
0.14 |
0.34 |
0.21 |
0.33 |
-0.01 |
0.01 |
0.11 |
0.19 |
0.11 |
- |
-0.08 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.14 |
0.34 |
0.21 |
0.33 |
-0.01 |
0.01 |
0.11 |
0.19 |
0.11 |
- |
-0.08 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
- |
0.01 |
| Fixed Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
62,467 |
60,388 |
58,041 |
55,619 |
52,694 |
50,959 |
50,316 |
49,661 |
48,773 |
- |
47,489 |
| Invested Capital Turnover |
|
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.02 |
0.01 |
- |
0.01 |
| Increase / (Decrease) in Invested Capital |
|
-10,181 |
-9,485 |
-8,058 |
-9,085 |
-9,773 |
-9,429 |
-7,725 |
-5,958 |
-3,921 |
- |
-2,827 |
| Enterprise Value (EV) |
|
58,778 |
56,935 |
54,286 |
50,493 |
48,913 |
47,642 |
46,964 |
46,449 |
45,770 |
- |
43,757 |
| Market Capitalization |
|
2,010 |
2,100 |
1,959 |
1,628 |
1,706 |
1,427 |
1,292 |
1,429 |
1,308 |
- |
778 |
| Book Value per Share |
|
$23.83 |
$23.48 |
$24.48 |
$24.57 |
$24.62 |
$24.60 |
$25.31 |
$25.30 |
$24.53 |
- |
$25.02 |
| Tangible Book Value per Share |
|
$18.10 |
$17.56 |
$18.35 |
$18.40 |
$20.62 |
$20.53 |
$21.04 |
$21.00 |
$20.15 |
- |
$20.50 |
| Total Capital |
|
62,467 |
60,388 |
58,041 |
55,619 |
52,694 |
50,959 |
50,316 |
49,661 |
48,773 |
- |
47,489 |
| Total Debt |
|
59,569 |
57,628 |
55,275 |
52,871 |
50,000 |
48,318 |
47,727 |
47,097 |
46,334 |
- |
45,110 |
| Total Long-Term Debt |
|
54,907 |
53,402 |
50,848 |
47,545 |
44,695 |
43,184 |
42,872 |
42,345 |
41,414 |
- |
39,240 |
| Net Debt |
|
56,768 |
54,835 |
52,327 |
48,865 |
47,207 |
46,215 |
45,672 |
45,020 |
44,462 |
- |
42,979 |
| Capital Expenditures (CapEx) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Nonoperating Expense (NNE) |
|
0.00 |
2.10 |
0.00 |
0.00 |
0.00 |
0.00 |
-1.50 |
0.00 |
4.10 |
- |
0.00 |
| Net Nonoperating Obligations (NNO) |
|
59,569 |
57,628 |
55,275 |
52,871 |
50,000 |
48,318 |
47,727 |
47,097 |
46,334 |
- |
45,110 |
| Total Depreciation and Amortization (D&A) |
|
3.00 |
2.00 |
3.00 |
2.00 |
140 |
1.00 |
1.00 |
1.00 |
1.00 |
- |
4.00 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.66 |
($0.19) |
$0.65 |
$0.32 |
($0.02) |
$0.25 |
($0.02) |
$0.14 |
($0.87) |
($0.06) |
$0.18 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
120M |
122M |
113M |
111M |
108M |
109M |
102M |
100M |
98M |
99M |
95M |
| Adjusted Diluted Earnings per Share |
|
$0.65 |
($0.18) |
$0.64 |
$0.32 |
($0.02) |
$0.24 |
($0.02) |
$0.13 |
($0.87) |
($0.05) |
$0.17 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
121M |
123M |
114M |
112M |
108M |
111M |
102M |
101M |
98M |
99M |
96M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
117.57M |
112.75M |
111.82M |
109.41M |
107.36M |
102.28M |
101.33M |
99.43M |
97.51M |
95.09M |
93.98M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
82 |
-25 |
74 |
48 |
21 |
28 |
-1.40 |
14 |
-79 |
- |
17 |
| Normalized NOPAT Margin |
|
19.40% |
-11.14% |
25.72% |
19.43% |
5.30% |
12.47% |
-0.90% |
8.97% |
-49.13% |
- |
11.18% |
| Pre Tax Income Margin |
|
26.07% |
-16.82% |
30.66% |
19.43% |
3.03% |
11.71% |
-3.21% |
11.54% |
-72.67% |
- |
21.05% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.13 |
-0.04 |
0.10 |
0.06 |
0.01 |
0.04 |
-0.01 |
0.03 |
-0.18 |
- |
0.06 |
| NOPAT to Interest Expense |
|
0.09 |
-0.03 |
0.08 |
0.04 |
0.00 |
0.03 |
-0.01 |
0.02 |
-0.13 |
- |
0.03 |
| EBIT Less CapEx to Interest Expense |
|
0.13 |
-0.04 |
0.10 |
0.06 |
0.01 |
0.04 |
-0.01 |
0.03 |
-0.18 |
- |
0.06 |
| NOPAT Less CapEx to Interest Expense |
|
0.09 |
-0.03 |
0.08 |
0.04 |
0.00 |
0.03 |
-0.01 |
0.02 |
-0.13 |
- |
0.03 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
22.44% |
34.21% |
39.47% |
45.63% |
91.14% |
53.44% |
121.43% |
197.06% |
-130.00% |
- |
-101.64% |
| Augmented Payout Ratio |
|
112.47% |
170.18% |
180.53% |
186.88% |
324.05% |
190.08% |
426.79% |
658.82% |
-430.00% |
- |
-263.93% |
Key Financial Trends
Navient’s latest quarter shows a mixed but still resilient picture. In Q1 2026, the company reported net income of $17 million and EPS of $0.18, an improvement from the $6 million loss in Q4 2025. However, the quarter also showed negative operating cash flow of $47 million, so the earnings rebound did not translate into cash generation.
Revenue and earnings improved sequentially, but profitability remains thin. Total revenue rose to $152 million in Q1 2026 from $137 million in Q4 2025, helped by stronger net interest income and slightly higher non-interest income. Pre-tax income returned to positive territory at $32 million versus a $7 million loss last quarter. That said, results are still well below stronger periods from 2024, when Navient posted much larger profits.
Cash flow remains the biggest concern. The company’s operating cash flow swung from +$174 million in Q4 2025 to -$47 million in Q1 2026. The main driver was a large negative change in operating assets and liabilities, which more than offset positive earnings and loan loss provisions. For a financial company, sustained weak operating cash flow can be a warning sign even when accounting earnings look better.
Navient continues to rely heavily on investment activity and debt markets. In Q1 2026, investing activities generated $691 million of cash, while financing activities used $617 million. The company issued $872 million of debt but repaid $1.456 billion, indicating active balance sheet management. This suggests liquidity is being managed, but also highlights ongoing dependence on capital-market access and refinancing.
The balance sheet remains levered, but equity is stable. As of March 31, 2026, Navient had $48.0 billion in assets, $45.6 billion in liabilities, and $2.38 billion in common equity. Debt remains substantial, with $5.87 billion in short-term debt and $39.24 billion in long-term debt. Equity has held relatively steady over the past year, but the company’s leverage leaves limited room for missteps.
Here are the most important takeaways for investors:
- Q1 2026 returned to profitability with $17 million in net income after a Q4 2025 loss.
- Revenue improved sequentially to $152 million from $137 million.
- Pre-tax income recovered to $32 million from a $7 million loss in Q4 2025.
- Net interest income increased to $131 million, up from $119 million in the prior quarter.
- Cash and equivalents remained solid at $621 million, with another $1.51 billion in restricted cash.
- Investing cash flows were strong, but partly driven by portfolio turnover rather than core operations.
- Debt management stayed active as the company both issued and repaid large amounts of debt.
- Dividends were maintained at $0.16 per share, signaling some confidence in capital returns.
- Operating cash flow was negative at $47 million, a sharp reversal from the prior quarter.
- Debt levels remain high, with more than $45 billion in total liabilities on the balance sheet.
Overall: Navient’s latest quarter looks better on the income statement, but the cash flow statement and balance sheet show that the business is still highly dependent on financial-market activity and debt refinancing. For retail investors, that means the stock may appeal as a value-and-yield story, but it still carries meaningful balance sheet and cash flow risk.
06/09/26 08:47 PM ETAI Generated. May Contain Errors.