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 |
|
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
Q2 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
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.