Go Pro

Navient Co. SR NT 6% 121543 (JSM) Financials

Navient Co. SR NT 6% 121543 logo
$18.08 -0.04 (-0.22%)
As of 09/3/2026 03:04 PM Eastern
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.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
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
Net Income / (Loss) Continuing Operations
983 681 292 395 597 412 717 645 228 131 -80
Total Pre-Tax Income
1,580 1,108 764 528 763 532 936 827 313 174 -111
Total Revenue
3,123 2,524 2,208 1,942 2,041 1,682 2,138 1,737 1,271 1,152 610
Net Interest Income / (Expense)
2,221 1,705 1,412 1,240 1,185 1,252 1,332 1,121 862 536 519
Total Interest Income
4,303 4,146 4,383 4,908 4,673 3,298 2,648 3,223 4,419 3,809 3,108
Investment Securities Interest Income
4,303 4,146 4,383 4,908 4,673 3,298 2,648 3,223 4,419 3,809 3,108
Total Interest Expense
2,074 2,441 2,971 3,668 3,488 2,046 1,316 2,102 3,557 3,273 2,589
Total Non-Interest Income
902 819 796 702 856 430 806 616 409 616 91
Service Charges on Deposit Accounts
- 304 290 274 240 214 168 77 64 54 51
Other Service Charges
357 7.00 9.00 17 45 20 30 32 21 30 47
Net Realized & Unrealized Capital Gains on Investments
178 118 22 -19 83 -262 69 171 3.00 261 -30
Other Non-Interest Income
367 390 475 430 488 458 539 336 321 271 23
Provision for Credit Losses
581 429 426 370 258 155 -61 79 123 113 280
Total Non-Interest Expense
962 987 1,018 1,044 1,020 995 1,263 831 835 865 441
Salaries and Employee Benefits
467 500 519 507 488 497 569 444 401 316 149
Other Operating Expenses
451 451 447 477 496 467 638 332 399 364 272
Amortization Expense
12 36 23 47 30 22 30 19 10 146 3.00
Restructuring Charge
32 0.00 29 13 6.00 9.00 26 36 25 39 17
Income Tax Expense
597 427 472 133 166 120 219 182 85 43 -31
Basic Earnings per Share
$2.62 $2.15 $1.06 $1.52 $2.59 $2.14 $4.23 $4.54 $1.87 $1.20 ($0.81)
Weighted Average Basic Shares Outstanding
376M 316M 275M 260M 230M 193M 170M 142M 122M 109M 99M
Diluted Earnings per Share
$2.58 $2.12 $1.04 $1.49 $2.56 $2.12 $4.18 $4.49 $1.85 $1.18 ($0.81)
Weighted Average Diluted Shares Outstanding
382M 322M 281M 264M 233M 195M 172M 144M 123M 111M 99M
Weighted Average Basic & Diluted Shares Outstanding
374.80M 291.01M 275M 259.90M 193.33M 183.77M 152.13M 128.94M 112.75M 102.28M 95.09M
Cash Dividends to Common per Share
$0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64 $0.64

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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-28 73 36 -2.00 24 -2.00 14 -86 -6.00 17 25
Consolidated Net Income / (Loss)
-28 73 36 -2.00 24 -2.00 14 -86 -6.00 17 25
Net Income / (Loss) Continuing Operations
-28 73 36 -2.00 24 -2.00 14 -86 -6.00 17 25
Total Pre-Tax Income
-37 88 48 12 26 -5.00 18 -117 -7.00 32 39
Total Revenue
220 287 247 396 222 156 156 161 137 152 150
Net Interest Income / (Expense)
159 152 130 120 134 130 128 142 119 131 122
Total Interest Income
1,081 1,027 973 948 861 802 778 781 747 695 682
Investment Securities Interest Income
1,081 1,027 973 948 861 802 778 781 747 695 682
Total Interest Expense
922 875 843 828 727 672 650 639 628 564 560
Total Non-Interest Income
61 135 117 276 88 26 28 19 18 21 28
Service Charges on Deposit Accounts
16 17 18 13 6.00 13 14 13 11 11 10
Other Service Charges
5.00 9.00 4.00 10 7.00 15 19 10 3.00 5.00 17
Net Realized & Unrealized Capital Gains on Investments
-41 32 14 183 32 -25 -5.00 -4.00 4.00 5.00 1.00
Other Non-Interest Income
81 77 81 70 43 23 0.00 0.00 - 0.00 0.00
Provision for Credit Losses
54 12 14 42 45 30 37 168 45 27 26
Total Non-Interest Expense
203 187 185 342 151 131 101 110 99 93 85
Salaries and Employee Benefits
99 101 87 72 56 49 35 32 33 32 27
Other Operating Expenses
101 82 79 112 91 78 65 73 56 57 55
Amortization Expense
1.00 3.00 3.00 140 - 1.00 1.00 1.00 - 4.00 0.00
Restructuring Charge
2.00 1.00 16 18 4.00 3.00 0.00 4.00 10 0.00 3.00
Income Tax Expense
-9.00 15 12 14 2.00 -3.00 4.00 -31 -1.00 15 14
Basic Earnings per Share
($0.19) $0.65 $0.32 ($0.02) $0.25 ($0.02) $0.14 ($0.87) ($0.06) $0.18 $0.27
Weighted Average Basic Shares Outstanding
122M 113M 111M 108M 109M 102M 100M 98M 99M 95M 94M
Diluted Earnings per Share
($0.18) $0.64 $0.32 ($0.02) $0.24 ($0.02) $0.13 ($0.87) ($0.05) $0.17 $0.26
Weighted Average Diluted Shares Outstanding
123M 114M 112M 108M 111M 102M 101M 98M 99M 96M 95M
Weighted Average Basic & Diluted Shares Outstanding
112.75M 111.82M 109.41M 107.36M 102.28M 101.33M 99.43M 97.51M 95.09M 93.98M 93.78M
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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-8.00 155 1,058 -1,213 -690 -48 22 -205 232 27 8.00
Net Cash From Operating Activities
310 182 279 -10 8.00 71 126 70 174 -47 143
Net Cash From Continuing Operating Activities
310 182 279 -10 8.00 71 126 70 174 -47 143
Net Income / (Loss) Continuing Operations
-28 73 36 -2.00 24 -2.00 13 -86 -5.00 17 25
Consolidated Net Income / (Loss)
-28 73 36 -2.00 24 -2.00 13 -86 -5.00 17 25
Provision For Loan Losses
55 12 14 42 45 30 37 169 44 27 27
Non-Cash Adjustments to Reconcile Net Income
166 -31 13 -97 -28 60 45 20 20 -11 -11
Changes in Operating Assets and Liabilities, net
115 125 214 -93 -34 -18 30 -33 114 -84 102
Net Cash From Investing Activities
2,024 2,330 3,268 1,961 907 661 745 559 747 691 639
Net Cash From Continuing Investing Activities
2,024 2,330 3,268 1,961 907 661 745 559 747 691 639
Purchase of Investment Securities
-224 -363 -247 -407 -376 -603 -449 -702 -714 -947 -772
Sale and/or Maturity of Investments
8,316 14 -6.00 351 9,141 1,239 2,408 1,261 1,461 16 27
Other Investing Activities, net
-6,068 2,679 3,521 2,017 -7,858 25 -1,214 - - 1,622 1,384
Net Cash From Financing Activities
-2,342 -2,357 -2,489 -3,164 -1,605 -780 -849 -834 -689 -617 -774
Net Cash From Continuing Financing Activities
-2,342 -2,357 -2,489 -3,164 -1,605 -780 -849 -834 -689 -617 -774
Issuance of Debt
-835 201 283 13 -497 0.00 -48 - - 872 1,446
Repayment of Debt
-1,432 -2,451 -2,710 -3,135 -991 -724 -796 -801 -697 -1,456 -2,229
Repurchase of Common Equity
-70 -43 -38 -33 -65 -35 -24 -26 -26 -23 -3.00
Payment of Dividends
-19 -18 -17 -18 -17 -16 -16 -16 -15 -15 -15
Other Financing Activities, Net
14 -46 -7.00 9.00 -35 -5.00 35 9.00 49 5.00 27
Cash Interest Paid
863 866 814 851 707 703 611 665 584 591 512
Cash Income Taxes Paid
27 8.00 23 2.00 8.00 1.00 - 29 3.00 2.00 34

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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
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
Loans Held for Sale
- - - - - - - - - - 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 45,977
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 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
66,913 65,598 63,414 59,029 56,622 53,440 50,950 50,222 49,306 48,004 47,297
Cash and Due from Banks
570 1,317 977 823 1,088 1,143 642 712 571 621 770
Restricted Cash
2,208 1,951 1,824 2,125 2,918 1,650 1,413 1,365 1,301 1,510 1,369
Trading Account Securities
57 158 149 129 132 140 125 135 147 148 116
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans Held for Sale
- - - - - - - - - - 528
Intangible Assets
703 700 697 692 690 438 437 436 435 430 430
Other Assets
81,650 79,204 77,100 71,868 68,032 66,074 78,577 77,192 75,804 60,944 59,230
Total Liabilities & Shareholders' Equity
66,913 65,598 63,414 59,029 56,622 53,440 50,950 50,222 49,306 48,004 47,297
Total Liabilities
63,955 62,668 60,516 56,263 53,874 50,746 48,361 47,658 46,867 45,625 44,899
Short-Term Debt
5,753 4,838 4,662 4,427 5,326 5,305 4,855 4,752 4,920 5,870 4,214
Long-Term Debt
57,388 56,936 54,907 50,848 47,545 44,695 42,872 42,345 41,414 39,240 40,123
Other Long-Term Liabilities
814 894 947 988 1,003 746 634 561 533 515 562
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
2,958 2,930 2,898 2,766 2,748 2,694 2,589 2,564 2,439 2,379 2,398
Total Preferred & Common Equity
2,958 0.00 2,898 2,766 2,748 2,694 2,589 2,564 2,439 2,379 2,398
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
2,958 2,930 2,898 2,766 2,748 2,694 2,589 2,564 2,439 2,379 2,398
Common Stock
3,339 3,347 3,353 3,364 3,371 3,378 3,394 3,398 3,402 3,411 3,414
Retained Earnings
4,579 4,625 4,685 4,691 4,710 4,690 4,677 4,674 4,573 4,552 4,562
Treasury Stock
-5,026 -5,107 -5,183 -5,304 -5,343 -5,377 -5,484 -5,508 -5,535 -5,589 -5,592
Accumulated Other Comprehensive Income / (Loss)
66 65 43 15 10 3.00 2.00 0.00 -1.00 5.00 14

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
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
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 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 93,979,984.00 93,783,828.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 93,979,984.00 93,783,828.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.18 0.27
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-33.73% -10.87% -19.54% -6.16% 0.91% -45.64% -36.84% -59.34% - -2.56% -3.85%
EBITDA Growth
-123.49% -38.10% -48.98% 34.51% 177.14% -104.40% -62.00% -176.32% - 1,000.00% 105.26%
EBIT Growth
-125.17% -38.89% -50.00% -89.09% 170.27% -105.68% -62.50% -1,075.00% - 740.00% 116.67%
NOPAT Growth
-124.67% -34.23% -45.45% -102.53% 192.66% -104.79% -61.11% -3,995.00% - 585.71% 78.57%
Net Income Growth
-126.67% -34.23% -45.45% -102.53% 185.71% -102.74% -61.11% -4,200.00% - 950.00% 78.57%
EPS Growth
-121.18% -25.58% -38.46% -103.08% 233.33% -103.13% -59.38% -4,250.00% - 950.00% 100.00%
Operating Cash Flow Growth
49.76% 25.52% 181.82% -108.20% -97.42% -60.99% -54.84% 800.00% - -166.20% 13.49%
Free Cash Flow Firm Growth
-3.66% -29.10% -14.24% -4.77% -0.06% -5.04% -34.52% -60.71% - -63.17% -50.59%
Invested Capital Growth
-13.57% -12.19% -14.04% -15.65% -15.61% -13.31% -10.71% -7.44% - -5.62% -5.89%
Revenue Q/Q Growth
-47.87% 30.45% -13.94% 60.32% -43.94% -29.73% 0.00% 3.21% - 10.95% -1.32%
EBITDA Q/Q Growth
-130.97% 360.00% -45.05% 204.00% -82.24% -114.81% 575.00% -710.53% - 700.00% 8.33%
EBIT Q/Q Growth
-133.64% 337.84% -45.45% -75.00% 116.67% -119.23% 460.00% -750.00% - 557.14% 21.88%
NOPAT Q/Q Growth
-132.78% 381.85% -50.68% -105.56% 1,300.00% -114.58% 500.00% -685.00% - 446.94% 47.06%
Net Income Q/Q Growth
-135.44% 360.71% -50.68% -105.56% 1,300.00% -108.33% 800.00% -714.29% - 383.33% 47.06%
EPS Q/Q Growth
-127.69% 455.56% -50.00% -106.25% 1,300.00% -108.33% 750.00% -769.23% - 440.00% 52.94%
Operating Cash Flow Q/Q Growth
154.10% -41.29% 53.30% -103.58% 180.00% 787.50% 77.46% -44.44% - -127.01% 404.26%
Free Cash Flow Firm Q/Q Growth
-7.81% -14.04% 12.18% 7.13% -3.25% -18.32% -22.66% -35.72% - -0.18% 3.76%
Invested Capital Q/Q Growth
-3.33% -3.89% -4.17% -5.26% -3.29% -1.26% -1.30% -1.79% - -1.28% -1.59%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
-15.91% 31.71% 20.24% 38.38% 12.16% -2.56% 12.18% -72.05% - 23.68% 26.00%
EBIT Margin
-16.82% 30.66% 19.43% 3.03% 11.71% -3.21% 11.54% -72.67% - 21.05% 26.00%
Profit (Net Income) Margin
-12.73% 25.44% 14.57% -0.51% 10.81% -1.28% 8.97% -53.42% - 11.18% 16.67%
Tax Burden Percent
75.68% 82.95% 75.00% -16.67% 92.31% 40.00% 77.78% 73.50% - 53.13% 64.10%
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
0.00% 17.05% 25.00% 116.67% 7.69% 0.00% 22.22% 0.00% - 46.88% 35.90%
Return on Invested Capital (ROIC)
-0.23% 0.51% 0.28% -0.01% 0.22% -0.04% 0.16% -0.70% - 0.14% 0.21%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.23% 0.51% 0.28% -0.01% 0.22% -0.04% 0.16% -0.71% - 0.14% 0.21%
Return on Net Nonoperating Assets (RNNOA)
-5.06% 10.48% 5.75% -0.20% 4.39% -0.76% 2.98% -13.24% - 2.59% 3.82%
Return on Equity (ROE)
-5.29% 10.98% 6.04% -0.21% 4.61% -0.80% 3.14% -13.94% - 2.73% 4.03%
Cash Return on Invested Capital (CROIC)
14.91% 13.29% 15.37% 17.11% 17.17% 14.36% 11.38% 7.62% - 5.68% 5.99%
Operating Return on Assets (OROA)
-0.32% 0.60% 0.37% 0.06% 0.24% -0.06% 0.20% -0.98% - 0.26% 0.32%
Return on Assets (ROA)
-0.24% 0.50% 0.28% -0.01% 0.22% -0.02% 0.16% -0.72% - 0.14% 0.21%
Return on Common Equity (ROCE)
-5.29% 10.98% 6.04% -0.21% 4.61% -0.80% 3.14% -13.94% - 2.73% 4.03%
Return on Equity Simple (ROE_SIMPLE)
0.00% 6.87% 5.82% 2.93% 0.00% 2.16% 1.33% -2.05% - -2.56% -2.09%
Net Operating Profit after Tax (NOPAT)
-26 73 36 -2.00 24 -3.50 14 -82 - 17 25
NOPAT Margin
-11.77% 25.44% 14.57% -0.51% 10.81% -2.24% 8.97% -50.87% - 11.18% 16.67%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.01% - 0.00% 0.00%
SG&A Expenses to Revenue
45.00% 35.19% 35.22% 18.18% 25.23% 31.41% 22.44% 19.88% - 21.05% 18.00%
Operating Expenses to Revenue
92.27% 65.16% 74.90% 86.36% 68.02% 83.97% 64.74% 68.32% - 61.18% 56.67%
Earnings before Interest and Taxes (EBIT)
-37 88 48 12 26 -5.00 18 -117 - 32 39
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-35 91 50 152 27 -4.00 19 -116 - 36 39
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.76 0.71 0.59 0.63 0.54 0.50 0.56 0.54 - 0.33 0.33
Price to Tangible Book Value (P/TBV)
1.02 0.94 0.79 0.76 0.65 0.60 0.67 0.65 - 0.40 0.41
Price to Revenue (P/Rev)
1.65 1.59 1.38 1.48 1.24 1.27 1.54 1.88 - 1.28 1.33
Price to Earnings (P/E)
9.21 10.31 10.18 21.59 10.89 23.07 42.02 0.00 - 0.00 0.00
Dividend Yield
3.58% 3.84% 4.40% 4.11% 4.82% 5.07% 4.54% 4.87% - 7.82% 7.52%
Earnings Yield
10.86% 9.70% 9.83% 4.63% 9.18% 4.34% 2.38% 0.00% - 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.94 0.94 0.91 0.93 0.93 0.93 0.94 0.94 - 0.92 0.92
Enterprise Value to Revenue (EV/Rev)
44.80 43.92 42.94 42.53 41.36 46.00 49.95 65.86 - 72.21 71.66
Enterprise Value to EBITDA (EV/EBITDA)
176.27 203.32 230.56 189.58 148.88 208.73 239.43 0.00 - 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
181.90 211.23 241.59 440.66 273.80 579.80 910.76 0.00 - 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
249.71 285.72 315.58 619.15 363.68 838.64 1,366.14 0.00 - 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
84.22 76.14 56.54 64.27 103.79 134.95 238.20 166.43 - 135.47 126.46
Enterprise Value to Free Cash Flow (EV/FCFF)
5.86 6.58 5.46 4.96 4.98 6.04 7.75 11.84 - 15.77 14.88
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
20.88 19.98 19.24 18.56 18.30 18.43 18.37 19.00 - 18.96 18.49
Long-Term Debt to Equity
19.35 18.38 17.30 16.59 16.35 16.56 16.52 16.98 - 16.49 16.73
Financial Leverage
21.71 20.69 20.19 19.59 19.62 19.23 18.82 18.77 - 18.69 18.43
Leverage Ratio
23.04 22.00 21.53 20.90 20.95 20.54 20.11 20.02 - 19.92 19.65
Compound Leverage Factor
23.04 22.00 21.53 20.90 20.95 20.54 20.11 20.02 - 19.92 19.65
Debt to Total Capital
95.43% 95.23% 95.06% 94.89% 94.82% 94.85% 94.84% 95.00% - 94.99% 94.87%
Short-Term Debt to Total Capital
7.00% 7.63% 9.58% 10.07% 10.07% 9.65% 9.57% 10.09% - 12.36% 9.02%
Long-Term Debt to Total Capital
88.43% 87.61% 85.48% 84.82% 84.74% 85.21% 85.27% 84.91% - 82.63% 85.85%
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
4.57% 4.77% 4.94% 5.11% 5.18% 5.15% 5.16% 5.00% - 5.01% 5.13%
Debt to EBITDA
178.41 207.02 241.42 193.80 150.99 212.12 242.77 -617.79 - -663.38 -923.69
Net Debt to EBITDA
169.77 195.98 223.13 182.97 144.42 202.99 232.06 -592.83 - -632.04 -879.13
Long-Term Debt to EBITDA
165.33 190.44 217.10 173.24 134.95 190.54 218.27 -552.19 - -577.06 -835.90
Debt to NOPAT
252.75 290.92 330.44 632.91 368.84 852.27 1,385.21 -848.61 - -870.85 -1,195.07
Net Debt to NOPAT
240.50 275.41 305.41 597.56 352.79 815.57 1,324.12 -814.32 - -829.71 -1,137.41
Long-Term Debt to NOPAT
234.22 267.62 297.16 565.76 329.65 765.57 1,245.44 -758.50 - -757.53 -1,081.48
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)
9,459 8,131 9,121 9,771 9,453 7,722 5,972 3,839 - 2,844 2,951
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
10.26 9.29 10.82 11.80 13.00 11.49 9.19 6.01 - 5.04 5.27
Operating Cash Flow to Interest Expense
0.34 0.21 0.33 -0.01 0.01 0.11 0.19 0.11 - -0.08 0.26
Operating Cash Flow Less CapEx to Interest Expense
0.34 0.21 0.33 -0.01 0.01 0.11 0.19 0.11 - -0.08 0.26
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 - 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
60,388 58,041 55,619 52,694 50,959 50,316 49,661 48,773 - 47,489 46,735
Invested Capital Turnover
0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.01 - 0.01 0.01
Increase / (Decrease) in Invested Capital
-9,485 -8,058 -9,085 -9,773 -9,429 -7,725 -5,958 -3,921 - -2,827 -2,926
Enterprise Value (EV)
56,935 54,286 50,493 48,913 47,642 46,964 46,449 45,770 - 43,757 42,998
Market Capitalization
2,100 1,959 1,628 1,706 1,427 1,292 1,429 1,308 - 778 800
Book Value per Share
$23.48 $24.48 $24.57 $24.62 $24.60 $25.31 $25.30 $24.53 - $25.02 $25.52
Tangible Book Value per Share
$17.56 $18.35 $18.40 $20.62 $20.53 $21.04 $21.00 $20.15 - $20.50 $20.94
Total Capital
60,388 58,041 55,619 52,694 50,959 50,316 49,661 48,773 - 47,489 46,735
Total Debt
57,628 55,275 52,871 50,000 48,318 47,727 47,097 46,334 - 45,110 44,337
Total Long-Term Debt
53,402 50,848 47,545 44,695 43,184 42,872 42,345 41,414 - 39,240 40,123
Net Debt
54,835 52,327 48,865 47,207 46,215 45,672 45,020 44,462 - 42,979 42,198
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)
2.10 0.00 0.00 0.00 0.00 -1.50 0.00 4.10 - 0.00 0.00
Net Nonoperating Obligations (NNO)
57,628 55,275 52,871 50,000 48,318 47,727 47,097 46,334 - 45,110 44,337
Total Depreciation and Amortization (D&A)
2.00 3.00 2.00 140 1.00 1.00 1.00 1.00 - 4.00 0.00
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.19) $0.65 $0.32 ($0.02) $0.25 ($0.02) $0.14 ($0.87) ($0.06) $0.18 $0.27
Adjusted Weighted Average Basic Shares Outstanding
122M 113M 111M 108M 109M 102M 100M 98M 99M 95M 94M
Adjusted Diluted Earnings per Share
($0.18) $0.64 $0.32 ($0.02) $0.24 ($0.02) $0.13 ($0.87) ($0.05) $0.17 $0.26
Adjusted Weighted Average Diluted Shares Outstanding
123M 114M 112M 108M 111M 102M 101M 98M 99M 96M 95M
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
112.75M 111.82M 109.41M 107.36M 102.28M 101.33M 99.43M 97.51M 95.09M 93.98M 93.78M
Normalized Net Operating Profit after Tax (NOPAT)
-25 74 48 21 28 -1.40 14 -79 - 17 27
Normalized NOPAT Margin
-11.14% 25.72% 19.43% 5.30% 12.47% -0.90% 8.97% -49.13% - 11.18% 17.95%
Pre Tax Income Margin
-16.82% 30.66% 19.43% 3.03% 11.71% -3.21% 11.54% -72.67% - 21.05% 26.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-0.04 0.10 0.06 0.01 0.04 -0.01 0.03 -0.18 - 0.06 0.07
NOPAT to Interest Expense
-0.03 0.08 0.04 0.00 0.03 -0.01 0.02 -0.13 - 0.03 0.04
EBIT Less CapEx to Interest Expense
-0.04 0.10 0.06 0.01 0.04 -0.01 0.03 -0.18 - 0.06 0.07
NOPAT Less CapEx to Interest Expense
-0.03 0.08 0.04 0.00 0.03 -0.01 0.02 -0.13 - 0.03 0.04
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
34.21% 39.47% 45.63% 91.14% 53.44% 121.43% 197.06% -130.00% - -101.64% -122.00%
Augmented Payout Ratio
170.18% 180.53% 186.88% 324.05% 190.08% 426.79% 658.82% -430.00% - -263.93% -278.00%

Financials Breakdown Chart

Key Financial Trends

Navient’s latest results show a modest recovery in profitability, but the company remains highly leveraged and its earnings base is substantially smaller than it was in 2022 and 2023. In Q2 2026, net income attributable to common shareholders rose to $25 million, or $0.27 per diluted share, from $17 million, or $0.17 per share, in Q1 2026. However, Q2 net income remains well below the $66 million reported in Q2 2023 and the $180 million reported in Q2 2022.

  • Profitability improved sequentially. Q2 2026 total revenue was $150 million and net income was $25 million, compared with $152 million and $17 million, respectively, in Q1 2026. Lower non-interest expenses helped offset a modest decline in net interest income.
  • Credit-loss provisions have normalized from the 2025 spike. The provision for credit losses was $26 million in Q2 2026, down from $168 million in Q3 2025 and $45 million in Q4 2025. This suggests less pressure from the unusually large 2025 credit charge, although provisions remain higher than the $11 million reported in Q2 2023.
  • Operating cash flow returned to positive territory. Navient generated $143 million of operating cash flow in Q2 2026 after using $47 million in Q1. The improvement was driven largely by a $102 million benefit from changes in operating assets and liabilities.
  • Debt has declined meaningfully over the longer term. Total short- and long-term debt was approximately $44.3 billion at the end of Q2 2026, down from about $73.4 billion in Q2 2022 and $61.5 billion in Q2 2023. This reduction lowers the absolute size of Navient’s funding burden.
  • Shareholder distributions have remained consistent. The quarterly common dividend has stayed at $0.16 per share throughout the periods provided. Navient also continued modest share repurchases, including $3 million in Q2 2026, although buybacks have been much smaller than in earlier periods.
  • Cash balances are stable but include a large restricted component. Cash and due from banks increased to $770 million in Q2 2026 from $621 million in Q1, while restricted cash declined to $1.37 billion from $1.51 billion. Restricted cash may not be freely available for general corporate use, so headline liquidity should be interpreted cautiously.
  • Navient appears to have a substantially smaller balance sheet than in 2022. Total assets declined to $47.3 billion in Q2 2026 from $76.1 billion in Q2 2022 and $66.0 billion in Q2 2023. The supplied data show net loans and leases at zero from 2023 onward, indicating a major change in asset composition or reporting structure that makes direct comparisons with earlier periods less straightforward.
  • Net interest income has deteriorated sharply from prior years. Q2 2026 net interest income was $122 million, down from $178 million in Q2 2023 and $321 million in Q2 2022. Interest income has fallen faster than interest expense, limiting Navient’s earnings power even as debt has declined.
  • Profitability remains inconsistent. Navient reported net losses in Q3 2024, Q4 2024, Q1 2025, Q3 2025 and Q4 2025 before returning to profits in 2026. The company’s earnings remain vulnerable to credit provisions, investment results and changes in its funding costs.
  • Leverage remains high relative to shareholder equity. Q2 2026 total liabilities were $45.0 billion against only $2.4 billion of common equity, implying liabilities equal to roughly 95% of total assets. Equity has also declined from $2.9 billion in Q2 2022, leaving shareholders with a relatively thin capital cushion.

Overall, the Q2 2026 statements point to stabilization rather than a full earnings recovery. Lower credit provisions, positive operating cash flow and reduced debt are constructive, but declining net interest income, uneven profitability and high leverage remain important risks for NAVI investors.

Some standardized balance-sheet line items in the supplied data, particularly “Other Assets,” do not reconcile cleanly with total assets. Investors should rely on Navient’s filed financial statements and disclosures for detailed asset-composition analysis.

09/04/26 05:40 AM ETAI Generated. May Contain Errors.

Navient Co. SR NT 6% 121543 Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Navient Co. SR NT 6% 121543's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Navient Co. SR NT 6% 121543's net income appears to be on a downward trend, with a most recent value of -$80 million in 2025, falling from $984 million in 2015. The previous period was $131 million in 2024.

Over the last 10 years, Navient Co. SR NT 6% 121543's total revenue changed from $3.12 billion in 2015 to $610 million in 2025, a change of -80.5%.

Navient Co. SR NT 6% 121543's total liabilities were at $46.28 billion at the end of 2025, a 5.8% decrease from 2024, and a 64.4% decrease since 2015.

In the past 10 years, Navient Co. SR NT 6% 121543's cash and equivalents has ranged from $637 million in 2025 to $1.59 billion in 2015, and is currently $637 million as of their latest financial filing in 2025.



Financial statements for NASDAQ:JSM last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners