Annual Income Statements for SLM
This table shows SLM's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for SLM
This table shows SLM's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Income / (Loss) Attributable to Common Shareholders |
|
73 |
-81 |
114 |
261 |
25 |
164 |
285 |
247 |
-50 |
107 |
301 |
Consolidated Net Income / (Loss) |
|
75 |
-77 |
119 |
265 |
29 |
168 |
290 |
252 |
-45 |
112 |
305 |
Net Income / (Loss) Continuing Operations |
|
75 |
-77 |
119 |
265 |
29 |
168 |
290 |
252 |
-45 |
112 |
305 |
Total Pre-Tax Income |
|
105 |
-97 |
156 |
357 |
41 |
225 |
387 |
339 |
-60 |
132 |
403 |
Total Revenue |
|
465 |
341 |
427 |
531 |
409 |
443 |
561 |
514 |
384 |
390 |
581 |
Net Interest Income / (Expense) |
|
370 |
381 |
405 |
387 |
385 |
386 |
387 |
372 |
359 |
362 |
375 |
Total Interest Income |
|
520 |
584 |
638 |
634 |
652 |
669 |
664 |
641 |
653 |
661 |
656 |
Loans and Leases Interest Income |
|
483 |
527 |
583 |
568 |
581 |
596 |
597 |
565 |
565 |
587 |
599 |
Investment Securities Interest Income |
|
37 |
56 |
55 |
66 |
71 |
73 |
67 |
76 |
88 |
74 |
57 |
Total Interest Expense |
|
150 |
202 |
233 |
247 |
268 |
283 |
277 |
269 |
293 |
299 |
281 |
Deposits Interest Expense |
|
105 |
153 |
184 |
191 |
210 |
223 |
220 |
211 |
226 |
224 |
204 |
Short-Term Borrowings Interest Expense |
|
3.05 |
3.05 |
3.02 |
3.30 |
3.58 |
3.61 |
3.56 |
3.31 |
3.47 |
3.48 |
3.40 |
Long-Term Debt Interest Expense |
|
42 |
46 |
46 |
53 |
54 |
56 |
53 |
55 |
64 |
72 |
74 |
Total Non-Interest Income |
|
95 |
-41 |
22 |
144 |
24 |
57 |
174 |
142 |
25 |
28 |
206 |
Other Service Charges |
|
19 |
15 |
20 |
21 |
23 |
21 |
29 |
28 |
28 |
28 |
29 |
Net Realized & Unrealized Capital Gains on Investments |
|
76 |
-55 |
1.70 |
124 |
1.49 |
36 |
145 |
114 |
-3.87 |
0.07 |
177 |
Provision for Credit Losses |
|
208 |
297 |
114 |
18 |
198 |
16 |
12 |
17 |
271 |
108 |
23 |
Total Non-Interest Expense |
|
152 |
140 |
157 |
156 |
170 |
202 |
162 |
159 |
172 |
150 |
155 |
Salaries and Employee Benefits |
|
65 |
67 |
88 |
78 |
84 |
77 |
96 |
85 |
88 |
80 |
91 |
Property & Liability Insurance Claims |
|
4.59 |
9.44 |
12 |
9.85 |
12 |
12 |
13 |
12 |
13 |
14 |
12 |
Other Operating Expenses |
|
80 |
61 |
55 |
66 |
72 |
54 |
51 |
60 |
70 |
54 |
50 |
Amortization Expense |
|
2.33 |
2.30 |
2.27 |
2.25 |
2.83 |
59 |
1.22 |
1.39 |
1.23 |
1.50 |
1.02 |
Income Tax Expense |
|
30 |
-19 |
37 |
91 |
11 |
57 |
98 |
87 |
-14 |
21 |
99 |
Preferred Stock Dividends Declared |
|
2.53 |
3.47 |
4.06 |
4.27 |
4.64 |
4.73 |
4.65 |
4.63 |
4.65 |
4.37 |
3.96 |
Basic Earnings per Share |
|
$0.29 |
($0.27) |
$0.47 |
$1.11 |
$0.11 |
$0.75 |
$1.29 |
$1.13 |
($0.23) |
$0.54 |
$1.43 |
Weighted Average Basic Shares Outstanding |
|
251.27M |
258.44M |
241.50M |
235.06M |
226.12M |
231.41M |
220.42M |
218.92M |
214.87M |
216.22M |
210.68M |
Diluted Earnings per Share |
|
$0.29 |
($0.27) |
$0.47 |
$1.10 |
$0.11 |
$0.73 |
$1.27 |
$1.11 |
($0.23) |
$0.53 |
$1.40 |
Weighted Average Diluted Shares Outstanding |
|
253.72M |
261.50M |
243.55M |
237.59M |
228.80M |
234.06M |
223.85M |
222.47M |
214.87M |
219.93M |
214.99M |
Weighted Average Basic & Diluted Shares Outstanding |
|
250.20M |
241.19M |
242.25M |
226.08M |
226.27M |
220.35M |
220.28M |
217.46M |
212.33M |
210.42M |
210.74M |
Cash Dividends to Common per Share |
|
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.11 |
$0.13 |
$0.13 |
Annual Cash Flow Statements for SLM
This table details how cash moves in and out of SLM'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 |
Net Change in Cash & Equivalents |
|
56 |
-472 |
-336 |
1,046 |
3,039 |
-1,111 |
-64 |
227 |
-473 |
575 |
Net Cash From Operating Activities |
|
-85 |
-199 |
-171 |
-103 |
-16 |
-183 |
-50 |
4.99 |
-145 |
-329 |
Net Cash From Continuing Operating Activities |
|
-85 |
-199 |
-171 |
-103 |
-16 |
-183 |
-50 |
4.99 |
-145 |
-329 |
Net Income / (Loss) Continuing Operations |
|
274 |
250 |
289 |
487 |
578 |
881 |
1,161 |
469 |
581 |
608 |
Consolidated Net Income / (Loss) |
|
274 |
250 |
289 |
487 |
578 |
881 |
1,161 |
469 |
581 |
608 |
Provision For Loan Losses |
|
90 |
159 |
186 |
245 |
354 |
93 |
-33 |
633 |
345 |
409 |
Depreciation Expense |
|
7.40 |
9.59 |
11 |
14 |
15 |
15 |
16 |
17 |
18 |
18 |
Amortization Expense |
|
20 |
19 |
21 |
27 |
34 |
53 |
41 |
38 |
91 |
29 |
Non-Cash Adjustments to Reconcile Net Income |
|
-58 |
-59 |
-17 |
32 |
-5.14 |
-142 |
-462 |
-310 |
-133 |
-237 |
Changes in Operating Assets and Liabilities, net |
|
-418 |
-578 |
-661 |
-908 |
-992 |
-1,083 |
-772 |
-843 |
-1,047 |
-1,156 |
Net Cash From Investing Activities |
|
-1,848 |
-3,309 |
-3,160 |
-3,255 |
-2,307 |
947 |
2,605 |
1,077 |
-12 |
676 |
Net Cash From Continuing Investing Activities |
|
-1,848 |
-3,309 |
-3,160 |
-3,255 |
-2,307 |
947 |
2,605 |
1,077 |
-12 |
676 |
Purchase of Investment Securities |
|
-64 |
-56 |
-78 |
-16 |
-356 |
-2,083 |
-1,257 |
-881 |
-121 |
-92 |
Sale of Property, Leasehold Improvements and Equipment |
|
1,547 |
9.52 |
6.99 |
45 |
0.00 |
3,876 |
8,488 |
7,046 |
6,245 |
6,972 |
Sale and/or Maturity of Investments |
|
145 |
104 |
89 |
133 |
94 |
700 |
885 |
993 |
316 |
860 |
Other Investing Activities, net |
|
-3,476 |
-3,366 |
-3,178 |
-3,416 |
-2,044 |
-1,545 |
-5,512 |
-6,081 |
-6,452 |
-7,064 |
Net Cash From Financing Activities |
|
1,989 |
3,036 |
2,995 |
4,403 |
5,361 |
-1,876 |
-2,620 |
-855 |
-316 |
228 |
Net Cash From Continuing Financing Activities |
|
1,989 |
3,036 |
2,995 |
4,403 |
5,361 |
-1,876 |
-2,620 |
-855 |
-316 |
228 |
Net Change in Deposits |
|
932 |
1,973 |
2,076 |
3,418 |
5,246 |
-1,729 |
-1,750 |
689 |
175 |
-607 |
Issuance of Debt |
|
1,831 |
2,152 |
1,937 |
2,191 |
1,403 |
1,831 |
2,076 |
572 |
1,135 |
2,207 |
Repayment of Debt |
|
-754 |
-1,068 |
-837 |
-1,190 |
-1,053 |
-1,296 |
-1,349 |
-1,281 |
-1,157 |
-1,006 |
Repurchase of Common Equity |
|
- |
- |
0.00 |
0.00 |
-167 |
-558 |
-1,531 |
-713 |
-350 |
-248 |
Payment of Dividends |
|
-20 |
-21 |
-16 |
-16 |
-68 |
-56 |
-65 |
-122 |
-119 |
-117 |
Cash Interest Paid |
|
112 |
170 |
269 |
472 |
666 |
517 |
360 |
1,073 |
963 |
1,742 |
Cash Income Taxes Paid |
|
231 |
272 |
284 |
242 |
203 |
254 |
270 |
275 |
200 |
245 |
Quarterly Cash Flow Statements for SLM
This table details how cash moves in and out of SLM's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Net Change in Cash & Equivalents |
|
1,228 |
-252 |
-875 |
128 |
-303 |
576 |
-568 |
1,673 |
-744 |
214 |
-1,006 |
Net Cash From Operating Activities |
|
3.37 |
-0.88 |
8.89 |
-67 |
-59 |
-27 |
-77 |
-144 |
-113 |
4.54 |
-146 |
Net Cash From Continuing Operating Activities |
|
3.37 |
-0.88 |
8.89 |
-67 |
-59 |
-27 |
-77 |
-144 |
-113 |
4.54 |
-145 |
Net Income / (Loss) Continuing Operations |
|
75 |
-77 |
119 |
265 |
29 |
168 |
290 |
252 |
-45 |
112 |
305 |
Consolidated Net Income / (Loss) |
|
75 |
-77 |
119 |
265 |
29 |
168 |
290 |
252 |
-45 |
112 |
305 |
Provision For Loan Losses |
|
208 |
297 |
114 |
18 |
198 |
16 |
12 |
17 |
271 |
108 |
23 |
Depreciation Expense |
|
4.35 |
4.49 |
4.52 |
4.62 |
4.26 |
4.41 |
4.71 |
4.56 |
4.22 |
4.16 |
3.95 |
Amortization Expense |
|
9.44 |
8.64 |
8.92 |
8.11 |
9.11 |
65 |
7.36 |
7.12 |
6.94 |
7.91 |
7.30 |
Non-Cash Adjustments to Reconcile Net Income |
|
-36 |
-209 |
50 |
-18 |
23 |
-188 |
-31 |
-15 |
1.10 |
-192 |
-61 |
Changes in Operating Assets and Liabilities, net |
|
-257 |
-25 |
-287 |
-344 |
-323 |
-93 |
-360 |
-409 |
-352 |
-35 |
-423 |
Net Cash From Investing Activities |
|
-344 |
63 |
-1,471 |
2,231 |
-1,695 |
923 |
572 |
1,649 |
-1,814 |
269 |
497 |
Net Cash From Continuing Investing Activities |
|
-344 |
63 |
-1,471 |
2,231 |
-1,695 |
923 |
572 |
1,649 |
-1,814 |
269 |
496 |
Purchase of Investment Securities |
|
-0.09 |
- |
-4.99 |
-40 |
-41 |
-35 |
-26 |
-34 |
-17 |
-15 |
-39 |
Sale of Property, Leasehold Improvements and Equipment |
|
1,954 |
752 |
913 |
2,850 |
733 |
1,749 |
2,901 |
2,242 |
641 |
1,189 |
2,983 |
Sale and/or Maturity of Investments |
|
80 |
158 |
85 |
90 |
80 |
61 |
291 |
140 |
342 |
88 |
335 |
Other Investing Activities, net |
|
-2,377 |
-846 |
-2,463 |
-669 |
-2,468 |
-852 |
-2,593 |
-698 |
-2,780 |
-993 |
-2,783 |
Net Cash From Financing Activities |
|
1,568 |
-314 |
587 |
-2,036 |
1,452 |
-319 |
-1,063 |
167 |
1,183 |
-59 |
-1,357 |
Net Cash From Continuing Financing Activities |
|
1,568 |
-314 |
587 |
-2,036 |
1,452 |
-319 |
-1,063 |
167 |
1,183 |
-59 |
-1,357 |
Net Change in Deposits |
|
1,308 |
163 |
345 |
-1,444 |
1,182 |
92 |
-756 |
-165 |
695 |
-381 |
-999 |
Issuance of Debt |
|
573 |
-0.42 |
570 |
-0.36 |
566 |
-0.03 |
0.00 |
665 |
864 |
677 |
494 |
Repayment of Debt |
|
-272 |
-292 |
-293 |
-304 |
-267 |
-294 |
-253 |
-241 |
-234 |
-279 |
-790 |
Repurchase of Common Equity |
|
-10 |
-158 |
-4.01 |
-255 |
- |
-91 |
-25 |
-61 |
-114 |
-47 |
-30 |
Payment of Dividends |
|
-30 |
-30 |
-31 |
-30 |
-30 |
-29 |
-29 |
-29 |
-28 |
-32 |
-31 |
Cash Interest Paid |
|
111 |
787 |
199 |
250 |
242 |
272 |
284 |
251 |
289 |
917 |
417 |
Cash Income Taxes Paid |
|
100 |
53 |
12 |
78 |
89 |
21 |
8.28 |
158 |
71 |
7.81 |
11 |
Annual Balance Sheets for SLM
This table presents SLM'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 |
Total Assets |
|
15,214 |
18,533 |
21,780 |
26,638 |
32,686 |
30,770 |
29,222 |
28,811 |
29,169 |
30,072 |
Cash and Due from Banks |
|
2,416 |
1,919 |
1,534 |
2,559 |
5,564 |
4,455 |
4,335 |
4,616 |
4,150 |
4,700 |
Restricted Cash |
|
28 |
54 |
102 |
123 |
157 |
154 |
211 |
157 |
150 |
174 |
Trading Account Securities |
|
195 |
209 |
244 |
232 |
488 |
4,899 |
2,555 |
2,427 |
2,466 |
1,986 |
Loans and Leases, Net of Allowance |
|
11,631 |
15,138 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Premises and Equipment, Net |
|
81 |
87 |
90 |
106 |
135 |
155 |
151 |
141 |
130 |
119 |
Intangible Assets |
|
- |
- |
- |
- |
- |
- |
0.00 |
118 |
69 |
64 |
Other Assets |
|
863 |
1,127 |
1,242 |
1,348 |
26,343 |
21,107 |
21,971 |
21,352 |
22,206 |
23,028 |
Total Liabilities & Shareholders' Equity |
|
15,214 |
18,533 |
21,780 |
26,638 |
32,686 |
30,770 |
29,222 |
28,811 |
29,169 |
30,072 |
Total Liabilities |
|
13,118 |
16,186 |
19,305 |
23,666 |
29,375 |
28,208 |
27,072 |
27,084 |
27,289 |
27,912 |
Non-Interest Bearing Deposits |
|
11,488 |
13,436 |
15,500 |
18,943 |
24,284 |
22,666 |
20,828 |
21,448 |
21,653 |
21,069 |
Long-Term Debt |
|
579 |
2,168 |
3,275 |
4,284 |
4,354 |
5,189 |
5,931 |
5,235 |
5,228 |
6,440 |
Other Long-Term Liabilities |
|
551 |
582 |
525 |
438 |
447 |
352 |
313 |
401 |
408 |
403 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
2,096 |
2,347 |
2,474 |
2,973 |
3,312 |
2,563 |
2,150 |
1,727 |
1,881 |
2,160 |
Total Preferred & Common Equity |
|
2,096 |
2,347 |
2,474 |
2,973 |
2,912 |
2,312 |
2,150 |
1,727 |
1,881 |
2,160 |
Preferred Stock |
|
565 |
565 |
400 |
400 |
- |
- |
251 |
251 |
251 |
251 |
Total Common Equity |
|
1,531 |
1,782 |
2,074 |
2,573 |
2,912 |
2,312 |
1,899 |
1,476 |
1,630 |
1,909 |
Common Stock |
|
1,222 |
1,263 |
1,311 |
1,365 |
1,398 |
1,423 |
1,161 |
1,196 |
1,236 |
1,282 |
Retained Earnings |
|
367 |
595 |
868 |
1,340 |
1,851 |
1,722 |
2,817 |
3,164 |
3,625 |
4,114 |
Treasury Stock |
|
-41 |
-67 |
-108 |
-143 |
-325 |
-799 |
-2,061 |
-2,790 |
-3,156 |
-3,422 |
Accumulated Other Comprehensive Income / (Loss) |
|
-16 |
-8.67 |
2.75 |
11 |
-12 |
-34 |
-18 |
-94 |
-75 |
-66 |
Quarterly Balance Sheets for SLM
This table presents SLM'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 |
Total Assets |
|
29,139 |
29,454 |
27,708 |
29,273 |
28,277 |
28,769 |
30,013 |
28,899 |
Cash and Due from Banks |
|
4,847 |
3,716 |
3,876 |
3,548 |
3,584 |
5,262 |
4,490 |
3,695 |
Trading Account Securities |
|
2,509 |
2,389 |
2,425 |
2,369 |
2,329 |
2,344 |
2,563 |
1,711 |
Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
20,460 |
21,091 |
Premises and Equipment, Net |
|
144 |
138 |
135 |
133 |
127 |
126 |
123 |
117 |
Intangible Assets |
|
121 |
116 |
114 |
128 |
67 |
66 |
65 |
63 |
Other Assets |
|
21,341 |
22,913 |
21,008 |
22,921 |
22,021 |
20,828 |
2,141 |
2,045 |
Total Liabilities & Shareholders' Equity |
|
29,139 |
29,454 |
27,708 |
29,273 |
28,277 |
28,769 |
30,013 |
28,899 |
Total Liabilities |
|
27,157 |
27,627 |
25,902 |
27,474 |
26,164 |
26,486 |
27,879 |
26,498 |
Non-Interest Bearing Deposits |
|
21,277 |
21,804 |
20,361 |
21,551 |
20,903 |
20,744 |
21,445 |
20,073 |
Long-Term Debt |
|
5,522 |
5,514 |
5,214 |
5,516 |
4,977 |
5,403 |
6,037 |
6,147 |
Other Long-Term Liabilities |
|
358 |
309 |
327 |
408 |
283 |
339 |
397 |
278 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
1,982 |
1,827 |
1,806 |
1,799 |
2,114 |
2,283 |
2,134 |
2,401 |
Total Preferred & Common Equity |
|
1,731 |
1,827 |
1,555 |
1,799 |
2,114 |
2,032 |
2,134 |
2,401 |
Preferred Stock |
|
- |
251 |
- |
251 |
251 |
- |
- |
251 |
Total Common Equity |
|
1,731 |
1,576 |
1,555 |
1,548 |
1,863 |
2,032 |
2,134 |
2,150 |
Common Stock |
|
1,189 |
1,209 |
1,217 |
1,228 |
1,252 |
1,262 |
1,524 |
1,298 |
Retained Earnings |
|
3,271 |
3,250 |
3,486 |
3,486 |
3,885 |
4,108 |
4,035 |
4,386 |
Treasury Stock |
|
-2,635 |
-2,805 |
-3,064 |
-3,064 |
-3,197 |
-3,259 |
-3,375 |
-3,478 |
Accumulated Other Comprehensive Income / (Loss) |
|
-93 |
-78 |
-84 |
-101 |
-77 |
-79 |
-50 |
-56 |
Annual Metrics And Ratios for SLM
This table displays calculated financial ratios and metrics derived from SLM's official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
20.30% |
8.48% |
17.31% |
20.85% |
22.85% |
8.32% |
11.91% |
-10.05% |
-0.77% |
2.20% |
EBITDA Growth |
|
30.99% |
-4.93% |
18.14% |
14.57% |
32.08% |
54.20% |
30.75% |
-57.04% |
29.23% |
-4.65% |
EBIT Growth |
|
31.55% |
-5.61% |
18.59% |
13.81% |
32.97% |
55.16% |
33.47% |
-59.05% |
23.40% |
2.61% |
NOPAT Growth |
|
41.54% |
-8.73% |
15.42% |
68.72% |
18.63% |
52.30% |
31.77% |
-59.59% |
23.96% |
4.63% |
Net Income Growth |
|
41.54% |
-8.73% |
15.42% |
68.72% |
18.63% |
52.30% |
31.77% |
-59.59% |
23.96% |
4.63% |
EPS Growth |
|
40.48% |
-10.17% |
16.98% |
72.58% |
21.50% |
73.08% |
60.44% |
-51.25% |
36.93% |
11.20% |
Operating Cash Flow Growth |
|
80.52% |
-133.97% |
14.00% |
39.97% |
84.78% |
-1,067.89% |
72.89% |
110.08% |
-2,997.38% |
-127.74% |
Free Cash Flow Firm Growth |
|
-127.93% |
-1.66% |
13.18% |
-7.87% |
88.25% |
1,004.12% |
-23.24% |
90.85% |
-72.59% |
-303.06% |
Invested Capital Growth |
|
73.53% |
42.18% |
27.34% |
26.22% |
9.62% |
-2.55% |
4.24% |
-13.84% |
2.10% |
20.99% |
Revenue Q/Q Growth |
|
12.29% |
-0.52% |
2.96% |
8.65% |
1.19% |
-2.57% |
8.14% |
-8.95% |
5.99% |
-2.79% |
EBITDA Q/Q Growth |
|
27.95% |
-6.64% |
0.23% |
15.74% |
-1.65% |
46.08% |
-8.63% |
-42.52% |
74.19% |
-15.07% |
EBIT Q/Q Growth |
|
29.71% |
-7.04% |
-0.03% |
16.39% |
-2.10% |
49.87% |
-8.88% |
-44.54% |
70.50% |
-10.44% |
NOPAT Q/Q Growth |
|
34.35% |
-7.26% |
-7.44% |
25.97% |
-1.05% |
49.44% |
-9.82% |
-44.97% |
73.08% |
-8.55% |
Net Income Q/Q Growth |
|
34.35% |
-7.26% |
-7.44% |
25.97% |
-1.05% |
49.44% |
-9.82% |
-44.97% |
73.08% |
-8.55% |
EPS Q/Q Growth |
|
37.21% |
-8.62% |
-7.46% |
25.88% |
0.00% |
59.57% |
0.56% |
-45.17% |
70.92% |
-6.94% |
Operating Cash Flow Q/Q Growth |
|
74.02% |
-102.95% |
7.09% |
24.75% |
82.17% |
-23.94% |
27.85% |
-90.30% |
-22.19% |
8.77% |
Free Cash Flow Firm Q/Q Growth |
|
16.20% |
-76.74% |
1.62% |
33.12% |
4.74% |
-28.89% |
-5.95% |
76.72% |
-17.22% |
-364.32% |
Invested Capital Q/Q Growth |
|
-3.80% |
7.83% |
5.29% |
-1.57% |
-1.58% |
8.45% |
7.02% |
-7.23% |
-2.82% |
5.26% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
52.68% |
46.16% |
46.49% |
44.08% |
47.39% |
67.46% |
78.81% |
37.64% |
49.02% |
45.73% |
EBIT Margin |
|
49.61% |
43.16% |
43.63% |
41.09% |
44.48% |
63.71% |
75.98% |
34.59% |
43.02% |
43.19% |
Profit (Net Income) Margin |
|
30.99% |
26.07% |
25.65% |
35.81% |
34.58% |
48.62% |
57.25% |
25.72% |
32.13% |
32.90% |
Tax Burden Percent |
|
62.47% |
60.40% |
58.79% |
87.15% |
77.75% |
76.32% |
75.35% |
74.36% |
74.70% |
76.17% |
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 |
|
37.53% |
39.60% |
41.21% |
12.85% |
22.25% |
23.68% |
24.65% |
25.64% |
25.30% |
23.83% |
Return on Invested Capital (ROIC) |
|
10.96% |
6.51% |
5.63% |
7.50% |
7.60% |
11.21% |
14.66% |
6.24% |
8.26% |
7.75% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
10.96% |
6.51% |
5.63% |
7.50% |
7.60% |
11.21% |
14.66% |
6.24% |
8.26% |
7.75% |
Return on Net Nonoperating Assets (RNNOA) |
|
3.01% |
4.76% |
6.36% |
10.40% |
10.80% |
18.77% |
34.59% |
17.96% |
23.97% |
22.36% |
Return on Equity (ROE) |
|
13.97% |
11.27% |
11.99% |
17.90% |
18.40% |
29.98% |
49.25% |
24.20% |
32.23% |
30.11% |
Cash Return on Invested Capital (CROIC) |
|
-42.81% |
-28.32% |
-18.42% |
-15.68% |
-1.58% |
13.80% |
10.51% |
21.11% |
6.19% |
-11.25% |
Operating Return on Assets (OROA) |
|
3.12% |
2.46% |
2.44% |
2.31% |
2.51% |
3.64% |
5.13% |
2.17% |
2.68% |
2.70% |
Return on Assets (ROA) |
|
1.95% |
1.48% |
1.43% |
2.01% |
1.95% |
2.78% |
3.87% |
1.62% |
2.01% |
2.05% |
Return on Common Equity (ROCE) |
|
9.95% |
8.40% |
9.59% |
15.27% |
16.06% |
26.66% |
44.00% |
21.06% |
27.74% |
26.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
13.08% |
10.67% |
11.68% |
16.40% |
19.86% |
38.10% |
53.98% |
27.16% |
30.91% |
28.16% |
Net Operating Profit after Tax (NOPAT) |
|
274 |
250 |
289 |
487 |
578 |
881 |
1,161 |
469 |
581 |
608 |
NOPAT Margin |
|
30.99% |
26.07% |
25.65% |
35.81% |
34.58% |
48.62% |
57.25% |
25.72% |
32.13% |
32.90% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
17.96% |
19.16% |
18.94% |
18.54% |
16.64% |
15.60% |
12.74% |
14.83% |
18.05% |
18.90% |
Operating Expenses to Revenue |
|
40.22% |
40.23% |
39.87% |
40.92% |
34.34% |
31.15% |
25.65% |
30.67% |
37.89% |
34.72% |
Earnings before Interest and Taxes (EBIT) |
|
439 |
414 |
491 |
559 |
744 |
1,154 |
1,540 |
631 |
778 |
799 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
466 |
443 |
524 |
600 |
792 |
1,222 |
1,598 |
686 |
887 |
846 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.64 |
2.39 |
2.12 |
1.27 |
1.18 |
1.86 |
2.84 |
2.67 |
2.60 |
3.07 |
Price to Tangible Book Value (P/TBV) |
|
1.64 |
2.39 |
2.12 |
1.27 |
1.18 |
1.86 |
2.84 |
2.91 |
2.71 |
3.17 |
Price to Revenue (P/Rev) |
|
2.83 |
4.44 |
3.91 |
2.40 |
2.06 |
2.38 |
2.66 |
2.17 |
2.34 |
3.17 |
Price to Earnings (P/E) |
|
9.84 |
18.59 |
16.12 |
6.92 |
6.12 |
4.94 |
4.67 |
8.58 |
7.52 |
9.93 |
Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
1.47% |
1.05% |
1.09% |
2.79% |
2.35% |
1.67% |
Earnings Yield |
|
10.16% |
5.38% |
6.20% |
14.44% |
16.33% |
20.23% |
21.40% |
11.65% |
13.30% |
10.08% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.54 |
1.11 |
1.12 |
0.73 |
0.35 |
0.66 |
0.87 |
0.67 |
0.76 |
0.89 |
Enterprise Value to Revenue (EV/Rev) |
|
1.93 |
5.23 |
5.72 |
3.87 |
1.65 |
2.84 |
3.47 |
2.56 |
2.99 |
4.15 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.66 |
11.32 |
12.30 |
8.78 |
3.48 |
4.20 |
4.40 |
6.79 |
6.11 |
9.07 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.89 |
12.11 |
13.11 |
9.42 |
3.71 |
4.45 |
4.57 |
7.39 |
6.96 |
9.61 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
6.22 |
20.05 |
22.30 |
10.81 |
4.77 |
5.83 |
6.06 |
9.94 |
9.32 |
12.61 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
933.73 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
4.74 |
8.46 |
2.94 |
12.45 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.51 |
0.92 |
1.32 |
1.44 |
1.40 |
2.02 |
2.76 |
3.03 |
2.78 |
2.98 |
Long-Term Debt to Equity |
|
0.28 |
0.92 |
1.32 |
1.44 |
1.31 |
2.02 |
2.76 |
3.03 |
2.78 |
2.98 |
Financial Leverage |
|
0.27 |
0.73 |
1.13 |
1.39 |
1.42 |
1.67 |
2.36 |
2.88 |
2.90 |
2.89 |
Leverage Ratio |
|
7.18 |
7.59 |
8.36 |
8.89 |
9.44 |
10.80 |
12.73 |
14.97 |
16.07 |
14.66 |
Compound Leverage Factor |
|
7.18 |
7.59 |
8.36 |
8.89 |
9.44 |
10.80 |
12.73 |
14.97 |
16.07 |
14.66 |
Debt to Total Capital |
|
33.99% |
48.02% |
56.97% |
59.04% |
58.37% |
66.94% |
73.40% |
75.19% |
73.54% |
74.89% |
Short-Term Debt to Total Capital |
|
15.75% |
0.00% |
0.00% |
0.00% |
3.64% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
18.24% |
48.02% |
56.97% |
59.04% |
54.73% |
66.94% |
73.40% |
75.19% |
73.54% |
74.89% |
Preferred Equity to Total Capital |
|
17.79% |
12.51% |
6.96% |
5.51% |
0.00% |
0.00% |
3.11% |
3.61% |
3.53% |
2.92% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
5.03% |
3.24% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
48.22% |
39.47% |
36.08% |
35.45% |
36.60% |
29.82% |
23.50% |
21.20% |
22.93% |
22.20% |
Debt to EBITDA |
|
2.31 |
4.89 |
6.25 |
7.14 |
5.86 |
4.25 |
3.71 |
7.63 |
5.89 |
7.62 |
Net Debt to EBITDA |
|
-2.93 |
0.44 |
3.13 |
2.67 |
-1.36 |
0.47 |
0.87 |
0.67 |
1.05 |
1.85 |
Long-Term Debt to EBITDA |
|
1.24 |
4.89 |
6.25 |
7.14 |
5.49 |
4.25 |
3.71 |
7.63 |
5.89 |
7.62 |
Debt to NOPAT |
|
3.93 |
8.66 |
11.34 |
8.79 |
8.03 |
5.89 |
5.11 |
11.16 |
8.99 |
10.59 |
Net Debt to NOPAT |
|
-4.98 |
0.78 |
5.67 |
3.29 |
-1.86 |
0.66 |
1.19 |
0.99 |
1.60 |
2.57 |
Long-Term Debt to NOPAT |
|
2.11 |
8.66 |
11.34 |
8.79 |
7.53 |
5.89 |
5.11 |
11.16 |
8.99 |
10.59 |
Noncontrolling Interest Sharing Ratio |
|
28.78% |
25.43% |
20.02% |
14.69% |
12.73% |
11.08% |
10.66% |
12.95% |
13.92% |
12.43% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
-1,071 |
-1,089 |
-946 |
-1,020 |
-120 |
1,084 |
832 |
1,588 |
435 |
-884 |
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 |
|
-8.33 |
-5.86 |
-3.07 |
-1.95 |
-0.17 |
2.00 |
2.18 |
2.92 |
0.42 |
-0.78 |
Operating Cash Flow to Interest Expense |
|
-0.66 |
-1.07 |
-0.56 |
-0.20 |
-0.02 |
-0.34 |
-0.13 |
0.01 |
-0.14 |
-0.29 |
Operating Cash Flow Less CapEx to Interest Expense |
|
11.37 |
-1.02 |
-0.53 |
-0.11 |
-0.02 |
6.82 |
22.09 |
12.99 |
5.92 |
5.84 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.06 |
0.06 |
0.06 |
Fixed Asset Turnover |
|
11.08 |
11.41 |
12.74 |
13.94 |
13.92 |
12.52 |
13.29 |
12.52 |
13.39 |
14.86 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
3,176 |
4,515 |
5,750 |
7,257 |
7,955 |
7,752 |
8,081 |
6,962 |
7,108 |
8,600 |
Invested Capital Turnover |
|
0.35 |
0.25 |
0.22 |
0.21 |
0.22 |
0.23 |
0.26 |
0.24 |
0.26 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
1,346 |
1,339 |
1,234 |
1,507 |
698 |
-203 |
329 |
-1,119 |
146 |
1,492 |
Enterprise Value (EV) |
|
1,707 |
5,019 |
6,443 |
5,269 |
2,760 |
5,136 |
7,037 |
4,661 |
5,417 |
7,673 |
Market Capitalization |
|
2,507 |
4,258 |
4,404 |
3,267 |
3,438 |
4,305 |
5,400 |
3,948 |
4,238 |
5,856 |
Book Value per Share |
|
$3.59 |
$4.16 |
$4.80 |
$5.91 |
$6.90 |
$6.16 |
$6.48 |
$5.90 |
$7.20 |
$8.99 |
Tangible Book Value per Share |
|
$3.59 |
$4.16 |
$4.80 |
$5.91 |
$6.90 |
$6.16 |
$6.48 |
$5.43 |
$6.90 |
$8.69 |
Total Capital |
|
3,176 |
4,515 |
5,750 |
7,257 |
7,955 |
7,752 |
8,081 |
6,962 |
7,108 |
8,600 |
Total Debt |
|
1,079 |
2,168 |
3,275 |
4,284 |
4,643 |
5,189 |
5,931 |
5,235 |
5,228 |
6,440 |
Total Long-Term Debt |
|
579 |
2,168 |
3,275 |
4,284 |
4,354 |
5,189 |
5,931 |
5,235 |
5,228 |
6,440 |
Net Debt |
|
-1,365 |
195 |
1,639 |
1,602 |
-1,077 |
580 |
1,386 |
462 |
928 |
1,566 |
Capital Expenditures (CapEx) |
|
-1,547 |
-9.52 |
-6.99 |
-45 |
0.00 |
-3,876 |
-8,488 |
-7,046 |
-6,245 |
-6,972 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,079 |
2,168 |
3,275 |
4,284 |
4,643 |
5,189 |
5,931 |
5,235 |
5,228 |
6,440 |
Total Depreciation and Amortization (D&A) |
|
27 |
29 |
32 |
41 |
49 |
68 |
57 |
56 |
109 |
47 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.60 |
$0.54 |
$0.63 |
$1.08 |
$1.31 |
$2.27 |
$3.67 |
$0.00 |
$2.44 |
$2.73 |
Adjusted Weighted Average Basic Shares Outstanding |
|
425.57M |
427.88M |
431.22M |
435.05M |
427.29M |
383.71M |
314.99M |
0.00 |
231.41M |
216.22M |
Adjusted Diluted Earnings per Share |
|
$0.59 |
$0.53 |
$0.62 |
$1.07 |
$1.30 |
$2.25 |
$3.61 |
$0.00 |
$2.41 |
$2.68 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
432.23M |
432.92M |
438.55M |
439.68M |
430.67M |
387.20M |
319.91M |
0.00 |
234.06M |
219.93M |
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 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
426.32M |
429.10M |
433.55M |
436.80M |
422.62M |
363.67M |
279.39M |
0.00 |
220.35M |
210.42M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
278 |
250 |
289 |
487 |
578 |
901 |
1,161 |
469 |
581 |
608 |
Normalized NOPAT Margin |
|
31.37% |
26.07% |
25.65% |
35.81% |
34.58% |
49.72% |
57.29% |
25.72% |
32.13% |
32.90% |
Pre Tax Income Margin |
|
49.61% |
43.16% |
43.63% |
41.09% |
44.48% |
63.71% |
75.98% |
34.59% |
43.02% |
43.19% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
3.41 |
2.23 |
1.60 |
1.07 |
1.05 |
2.13 |
4.03 |
1.16 |
0.76 |
0.70 |
NOPAT to Interest Expense |
|
2.13 |
1.35 |
0.94 |
0.93 |
0.82 |
1.63 |
3.04 |
0.86 |
0.56 |
0.53 |
EBIT Less CapEx to Interest Expense |
|
15.44 |
2.28 |
1.62 |
1.16 |
1.05 |
9.29 |
26.25 |
14.14 |
6.82 |
6.83 |
NOPAT Less CapEx to Interest Expense |
|
14.16 |
1.40 |
0.96 |
1.02 |
0.82 |
8.78 |
25.25 |
13.85 |
6.63 |
6.66 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
7.14% |
8.47% |
5.44% |
3.21% |
11.75% |
6.37% |
5.62% |
26.01% |
20.46% |
19.31% |
Augmented Payout Ratio |
|
7.14% |
8.47% |
5.44% |
3.21% |
40.66% |
69.75% |
137.52% |
178.07% |
80.70% |
60.07% |
Quarterly Metrics And Ratios for SLM
This table displays calculated financial ratios and metrics derived from SLM's official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
25.09% |
-34.48% |
7.51% |
-14.55% |
-12.00% |
29.99% |
31.49% |
-3.15% |
-6.10% |
-11.97% |
3.54% |
EBITDA Growth |
|
11.89% |
-119.66% |
-6.21% |
-21.54% |
-54.46% |
452.88% |
136.01% |
-5.16% |
-189.67% |
-50.99% |
3.71% |
EBIT Growth |
|
13.54% |
-123.55% |
-6.21% |
-21.87% |
-61.22% |
333.37% |
148.62% |
-5.05% |
-246.68% |
-41.33% |
4.03% |
NOPAT Growth |
|
3.20% |
-122.06% |
-7.99% |
-22.51% |
-60.94% |
349.27% |
144.63% |
-4.93% |
-241.98% |
-33.77% |
5.04% |
Net Income Growth |
|
3.20% |
-125.16% |
-7.99% |
-22.51% |
-60.94% |
318.64% |
144.63% |
-4.93% |
-253.76% |
-33.77% |
5.04% |
EPS Growth |
|
20.83% |
-122.88% |
4.44% |
-14.73% |
-62.07% |
370.37% |
170.21% |
0.91% |
-309.09% |
-27.40% |
10.24% |
Operating Cash Flow Growth |
|
-96.03% |
-101.92% |
-85.84% |
-11.19% |
-1,862.17% |
-3,001.83% |
-963.09% |
-114.52% |
-91.11% |
116.72% |
-90.39% |
Free Cash Flow Firm Growth |
|
136.77% |
4,795.51% |
531.56% |
-30.83% |
80.78% |
-97.89% |
44.43% |
-193.90% |
-509.41% |
-6,312.99% |
-313.40% |
Invested Capital Growth |
|
-0.61% |
-13.84% |
-3.37% |
-2.45% |
-2.53% |
2.10% |
-3.41% |
9.49% |
11.70% |
20.99% |
20.56% |
Revenue Q/Q Growth |
|
-25.19% |
-26.65% |
25.23% |
24.35% |
-22.96% |
8.35% |
26.68% |
-8.41% |
-25.30% |
1.58% |
48.99% |
EBITDA Q/Q Growth |
|
-74.82% |
-170.38% |
302.98% |
118.13% |
-85.38% |
445.31% |
35.75% |
-12.34% |
-113.82% |
398.01% |
187.28% |
EBIT Q/Q Growth |
|
-77.05% |
-192.18% |
261.45% |
128.77% |
-88.61% |
454.80% |
72.00% |
-12.63% |
-117.59% |
321.90% |
205.01% |
NOPAT Q/Q Growth |
|
-78.02% |
-189.89% |
275.39% |
123.65% |
-88.92% |
473.62% |
72.12% |
-13.09% |
-116.55% |
367.56% |
173.00% |
Net Income Q/Q Growth |
|
-78.02% |
-202.49% |
253.83% |
123.65% |
-88.92% |
473.62% |
72.12% |
-13.09% |
-117.92% |
347.06% |
173.00% |
EPS Q/Q Growth |
|
-77.52% |
-193.10% |
274.07% |
134.04% |
-90.00% |
563.64% |
73.97% |
-12.60% |
-120.72% |
330.43% |
164.15% |
Operating Cash Flow Q/Q Growth |
|
105.59% |
-125.98% |
1,115.77% |
-854.21% |
11.46% |
54.27% |
-182.64% |
-87.46% |
21.13% |
104.00% |
-3,317.69% |
Free Cash Flow Firm Q/Q Growth |
|
-80.99% |
767.02% |
-64.40% |
17.90% |
-50.32% |
-89.86% |
2,332.18% |
-176.65% |
-116.62% |
-53.85% |
16.46% |
Invested Capital Q/Q Growth |
|
4.29% |
-7.23% |
5.44% |
-4.37% |
4.20% |
-2.82% |
-0.25% |
8.40% |
6.30% |
5.26% |
-0.60% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
25.51% |
-24.47% |
39.67% |
69.59% |
13.20% |
66.44% |
71.20% |
68.14% |
-12.61% |
36.99% |
71.32% |
EBIT Margin |
|
22.54% |
-28.33% |
36.52% |
67.19% |
9.93% |
50.85% |
69.05% |
65.87% |
-15.51% |
33.89% |
69.38% |
Profit (Net Income) Margin |
|
16.18% |
-22.61% |
27.77% |
49.95% |
7.18% |
38.02% |
51.67% |
49.03% |
-11.76% |
28.61% |
52.42% |
Tax Burden Percent |
|
71.78% |
79.81% |
76.04% |
74.34% |
72.32% |
74.77% |
74.82% |
74.43% |
75.81% |
84.40% |
75.55% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
28.22% |
0.00% |
23.96% |
25.66% |
27.68% |
25.23% |
25.18% |
25.57% |
0.00% |
15.60% |
24.45% |
Return on Invested Capital (ROIC) |
|
4.30% |
-4.81% |
6.89% |
12.39% |
1.65% |
9.78% |
13.92% |
12.85% |
-2.67% |
6.73% |
12.53% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
4.30% |
-4.98% |
6.89% |
12.39% |
1.65% |
9.78% |
13.92% |
12.85% |
-2.73% |
6.73% |
12.53% |
Return on Net Nonoperating Assets (RNNOA) |
|
11.45% |
-14.33% |
19.70% |
34.16% |
4.83% |
28.36% |
37.05% |
33.36% |
-8.01% |
19.45% |
30.87% |
Return on Equity (ROE) |
|
15.75% |
-19.14% |
26.59% |
46.55% |
6.48% |
38.14% |
50.97% |
46.20% |
-10.68% |
26.18% |
43.40% |
Cash Return on Invested Capital (CROIC) |
|
11.93% |
21.11% |
9.56% |
7.85% |
7.09% |
6.19% |
13.90% |
1.00% |
-2.46% |
-11.25% |
-10.68% |
Operating Return on Assets (OROA) |
|
1.56% |
-1.78% |
2.31% |
4.29% |
0.58% |
3.17% |
4.65% |
4.49% |
-1.00% |
2.12% |
4.54% |
Return on Assets (ROA) |
|
1.12% |
-1.42% |
1.76% |
3.19% |
0.42% |
2.37% |
3.48% |
3.35% |
-0.75% |
1.79% |
3.43% |
Return on Common Equity (ROCE) |
|
13.83% |
-16.66% |
23.14% |
40.37% |
5.62% |
32.83% |
44.47% |
40.53% |
-10.00% |
22.93% |
38.57% |
Return on Equity Simple (ROE_SIMPLE) |
|
49.23% |
0.00% |
25.11% |
24.54% |
18.67% |
0.00% |
35.61% |
36.40% |
31.18% |
0.00% |
25.95% |
Net Operating Profit after Tax (NOPAT) |
|
75 |
-68 |
119 |
265 |
29 |
168 |
290 |
252 |
-42 |
112 |
305 |
NOPAT Margin |
|
16.18% |
-19.83% |
27.77% |
49.95% |
7.18% |
38.02% |
51.67% |
49.03% |
-10.86% |
28.61% |
52.42% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.17% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.06% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
13.99% |
19.77% |
20.54% |
14.74% |
20.44% |
17.40% |
17.19% |
16.59% |
22.81% |
20.54% |
15.63% |
Operating Expenses to Revenue |
|
32.78% |
41.10% |
36.74% |
29.47% |
41.64% |
45.62% |
28.81% |
30.86% |
44.81% |
38.37% |
26.61% |
Earnings before Interest and Taxes (EBIT) |
|
105 |
-97 |
156 |
357 |
41 |
225 |
387 |
339 |
-60 |
132 |
403 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
119 |
-83 |
169 |
369 |
54 |
294 |
400 |
350 |
-48 |
144 |
414 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.94 |
2.67 |
1.83 |
2.48 |
1.94 |
2.60 |
2.63 |
2.25 |
2.33 |
3.07 |
2.87 |
Price to Tangible Book Value (P/TBV) |
|
2.08 |
2.91 |
1.98 |
2.67 |
2.12 |
2.71 |
2.73 |
2.33 |
2.40 |
3.17 |
2.96 |
Price to Revenue (P/Rev) |
|
1.68 |
2.17 |
1.56 |
2.19 |
1.76 |
2.34 |
2.52 |
2.38 |
2.61 |
3.17 |
3.31 |
Price to Earnings (P/E) |
|
3.97 |
8.58 |
6.47 |
10.49 |
9.42 |
7.52 |
6.68 |
6.35 |
7.69 |
9.93 |
10.21 |
Dividend Yield |
|
3.30% |
2.79% |
3.67% |
2.77% |
3.31% |
2.35% |
2.03% |
2.12% |
1.92% |
1.67% |
1.63% |
Earnings Yield |
|
25.20% |
11.65% |
15.45% |
9.53% |
10.62% |
13.30% |
14.98% |
15.75% |
13.00% |
10.08% |
9.79% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.55 |
0.67 |
0.65 |
0.75 |
0.69 |
0.76 |
0.90 |
0.63 |
0.78 |
0.89 |
1.04 |
Enterprise Value to Revenue (EV/Rev) |
|
2.05 |
2.56 |
2.57 |
3.00 |
2.96 |
2.99 |
3.29 |
2.51 |
3.34 |
4.15 |
4.75 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
3.44 |
6.79 |
7.05 |
9.22 |
9.92 |
6.11 |
5.73 |
4.40 |
6.38 |
9.07 |
10.32 |
Enterprise Value to EBIT (EV/EBIT) |
|
3.61 |
7.39 |
7.67 |
10.17 |
11.07 |
6.96 |
6.34 |
4.87 |
7.12 |
9.61 |
10.91 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
4.82 |
9.94 |
10.37 |
13.86 |
15.04 |
9.32 |
8.50 |
6.53 |
9.54 |
12.61 |
14.26 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
79.74 |
933.73 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
4.57 |
2.94 |
6.66 |
9.49 |
9.61 |
12.45 |
6.38 |
65.66 |
0.00 |
0.00 |
0.00 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
2.79 |
3.03 |
3.02 |
2.89 |
3.07 |
2.78 |
2.35 |
2.37 |
2.83 |
2.98 |
2.56 |
Long-Term Debt to Equity |
|
2.79 |
3.03 |
3.02 |
2.89 |
3.07 |
2.78 |
2.35 |
2.37 |
2.83 |
2.98 |
2.56 |
Financial Leverage |
|
2.66 |
2.88 |
2.86 |
2.76 |
2.92 |
2.90 |
2.66 |
2.60 |
2.94 |
2.89 |
2.46 |
Leverage Ratio |
|
14.08 |
14.97 |
15.11 |
14.59 |
15.45 |
16.07 |
14.65 |
13.81 |
15.07 |
14.66 |
12.66 |
Compound Leverage Factor |
|
14.08 |
14.97 |
15.11 |
14.59 |
15.45 |
16.07 |
14.65 |
13.81 |
15.07 |
14.66 |
12.66 |
Debt to Total Capital |
|
73.59% |
75.19% |
75.11% |
74.27% |
75.40% |
73.54% |
70.19% |
70.29% |
73.88% |
74.89% |
71.91% |
Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Long-Term Debt to Total Capital |
|
73.59% |
75.19% |
75.11% |
74.27% |
75.40% |
73.54% |
70.19% |
70.29% |
73.88% |
74.89% |
71.91% |
Preferred Equity to Total Capital |
|
0.00% |
3.61% |
3.42% |
0.00% |
3.43% |
3.53% |
3.54% |
0.00% |
0.00% |
2.92% |
2.94% |
Noncontrolling Interests to Total Capital |
|
3.35% |
0.00% |
0.00% |
3.58% |
0.00% |
0.00% |
0.00% |
3.27% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
23.07% |
21.20% |
21.47% |
22.16% |
21.16% |
22.93% |
26.27% |
26.44% |
26.12% |
22.20% |
25.15% |
Debt to EBITDA |
|
4.63 |
7.63 |
8.17 |
9.09 |
10.83 |
5.89 |
4.46 |
4.92 |
6.06 |
7.62 |
7.14 |
Net Debt to EBITDA |
|
0.42 |
0.67 |
2.39 |
2.07 |
3.52 |
1.05 |
1.11 |
0.00 |
1.38 |
1.85 |
2.85 |
Long-Term Debt to EBITDA |
|
4.63 |
7.63 |
8.17 |
9.09 |
10.83 |
5.89 |
4.46 |
4.92 |
6.06 |
7.62 |
7.14 |
Debt to NOPAT |
|
6.48 |
11.16 |
12.02 |
13.66 |
16.42 |
8.99 |
6.61 |
7.30 |
9.07 |
10.59 |
9.87 |
Net Debt to NOPAT |
|
0.58 |
0.99 |
3.52 |
3.11 |
5.34 |
1.60 |
1.65 |
0.00 |
2.07 |
2.57 |
3.94 |
Long-Term Debt to NOPAT |
|
6.48 |
11.16 |
12.02 |
13.66 |
16.42 |
8.99 |
6.61 |
7.30 |
9.07 |
10.59 |
9.87 |
Noncontrolling Interest Sharing Ratio |
|
12.21% |
12.95% |
12.97% |
13.27% |
13.28% |
13.92% |
12.74% |
12.28% |
6.38% |
12.43% |
11.12% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
121 |
1,051 |
374 |
441 |
219 |
22 |
540 |
-414 |
-897 |
-1,380 |
-1,153 |
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% |
0.00% |
Free Cash Flow to Firm to Interest Expense |
|
0.81 |
5.20 |
1.61 |
1.78 |
0.82 |
0.08 |
1.95 |
-1.54 |
-3.06 |
-4.61 |
-4.10 |
Operating Cash Flow to Interest Expense |
|
0.02 |
0.00 |
0.04 |
-0.27 |
-0.22 |
-0.10 |
-0.28 |
-0.53 |
-0.39 |
0.02 |
-0.52 |
Operating Cash Flow Less CapEx to Interest Expense |
|
13.02 |
3.71 |
3.96 |
11.25 |
2.52 |
6.09 |
10.21 |
7.79 |
1.80 |
3.99 |
10.09 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.07 |
0.06 |
0.06 |
0.06 |
0.06 |
0.06 |
0.07 |
0.07 |
0.06 |
0.06 |
0.07 |
Fixed Asset Turnover |
|
13.47 |
12.52 |
12.96 |
12.52 |
12.34 |
13.39 |
14.65 |
14.75 |
14.88 |
14.86 |
15.27 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
7,505 |
6,962 |
7,341 |
7,020 |
7,315 |
7,108 |
7,091 |
7,686 |
8,170 |
8,600 |
8,548 |
Invested Capital Turnover |
|
0.27 |
0.24 |
0.25 |
0.25 |
0.23 |
0.26 |
0.27 |
0.26 |
0.25 |
0.24 |
0.24 |
Increase / (Decrease) in Invested Capital |
|
-46 |
-1,119 |
-256 |
-176 |
-190 |
146 |
-250 |
666 |
856 |
1,492 |
1,458 |
Enterprise Value (EV) |
|
4,104 |
4,661 |
4,759 |
5,292 |
5,052 |
5,417 |
6,401 |
4,829 |
6,349 |
7,673 |
8,884 |
Market Capitalization |
|
3,355 |
3,948 |
2,892 |
3,853 |
3,009 |
4,238 |
4,905 |
4,580 |
4,973 |
5,856 |
6,180 |
Book Value per Share |
|
$6.89 |
$5.90 |
$6.53 |
$6.42 |
$6.85 |
$7.20 |
$8.45 |
$9.23 |
$9.81 |
$8.99 |
$10.22 |
Tangible Book Value per Share |
|
$6.41 |
$5.43 |
$6.05 |
$5.95 |
$6.28 |
$6.90 |
$8.14 |
$8.93 |
$9.51 |
$8.69 |
$9.92 |
Total Capital |
|
7,505 |
6,962 |
7,341 |
7,020 |
7,315 |
7,108 |
7,091 |
7,686 |
8,170 |
8,600 |
8,548 |
Total Debt |
|
5,522 |
5,235 |
5,514 |
5,214 |
5,516 |
5,228 |
4,977 |
5,403 |
6,037 |
6,440 |
6,147 |
Total Long-Term Debt |
|
5,522 |
5,235 |
5,514 |
5,214 |
5,516 |
5,228 |
4,977 |
5,403 |
6,037 |
6,440 |
6,147 |
Net Debt |
|
498 |
462 |
1,616 |
1,187 |
1,792 |
928 |
1,245 |
-1.67 |
1,376 |
1,566 |
2,452 |
Capital Expenditures (CapEx) |
|
-1,954 |
-752 |
-913 |
-2,850 |
-733 |
-1,749 |
-2,901 |
-2,242 |
-641 |
-1,189 |
-2,983 |
Net Nonoperating Expense (NNE) |
|
0.00 |
9.47 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
3.46 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
5,522 |
5,235 |
5,514 |
5,214 |
5,516 |
5,228 |
4,977 |
5,403 |
6,037 |
6,440 |
6,147 |
Total Depreciation and Amortization (D&A) |
|
14 |
13 |
13 |
13 |
13 |
69 |
12 |
12 |
11 |
12 |
11 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$0.29 |
($0.27) |
$0.47 |
$1.11 |
$0.11 |
$0.75 |
$1.29 |
$1.13 |
($0.23) |
$0.54 |
$1.43 |
Adjusted Weighted Average Basic Shares Outstanding |
|
251.27M |
258.44M |
241.50M |
235.06M |
226.12M |
231.41M |
220.42M |
218.92M |
214.87M |
216.22M |
210.68M |
Adjusted Diluted Earnings per Share |
|
$0.29 |
($0.27) |
$0.47 |
$1.10 |
$0.11 |
$0.73 |
$1.27 |
$1.11 |
($0.23) |
$0.53 |
$1.40 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
253.72M |
261.50M |
243.55M |
237.59M |
228.80M |
234.06M |
223.85M |
222.47M |
214.87M |
219.93M |
214.99M |
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 |
|
250.20M |
241.19M |
242.25M |
226.08M |
226.27M |
220.35M |
220.28M |
217.46M |
212.33M |
210.42M |
210.74M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
75 |
-68 |
119 |
265 |
29 |
168 |
290 |
252 |
-42 |
112 |
305 |
Normalized NOPAT Margin |
|
16.18% |
-19.83% |
27.77% |
49.95% |
7.18% |
38.02% |
51.67% |
49.03% |
-10.86% |
28.61% |
52.42% |
Pre Tax Income Margin |
|
22.54% |
-28.33% |
36.52% |
67.19% |
9.93% |
50.85% |
69.05% |
65.87% |
-15.51% |
33.89% |
69.38% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
0.70 |
-0.48 |
0.67 |
1.44 |
0.15 |
0.80 |
1.40 |
1.26 |
-0.20 |
0.44 |
1.43 |
NOPAT to Interest Expense |
|
0.50 |
-0.33 |
0.51 |
1.07 |
0.11 |
0.60 |
1.05 |
0.94 |
-0.14 |
0.37 |
1.08 |
EBIT Less CapEx to Interest Expense |
|
13.69 |
3.24 |
4.60 |
12.97 |
2.89 |
6.99 |
11.89 |
9.58 |
1.98 |
4.42 |
12.05 |
NOPAT Less CapEx to Interest Expense |
|
13.49 |
3.38 |
4.43 |
12.60 |
2.85 |
6.78 |
11.54 |
9.26 |
2.04 |
4.35 |
11.69 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
14.59% |
26.01% |
26.36% |
31.61% |
35.73% |
20.46% |
15.56% |
15.72% |
17.27% |
19.31% |
19.26% |
Augmented Payout Ratio |
|
109.57% |
178.07% |
145.80% |
143.48% |
159.84% |
80.70% |
64.94% |
39.70% |
61.14% |
60.07% |
59.74% |
Key Financial Trends
SLM Corp has shown significant financial improvement from late 2022 through Q1 2025 across its income statement, cash flow, and balance sheet metrics, reflecting a recovery from prior credit challenges and growth in core lending operations.
Positive Trends:
- Net interest income has steadily grown from approximately $381 million in Q4 2022 to $375 million in Q1 2025, reflecting strong interest returns on loans and leases.
- Non-interest income experienced a strong rebound, jumping from a negative $40.6 million in Q4 2022 to over $206 million by Q1 2025, supported notably by unrealized capital gains on investments.
- Net income has substantially improved, moving from a loss of about $77 million in Q4 2022 to a positive $305 million in Q1 2025, demonstrating enhanced profitability.
- Provision for credit losses has declined sharply from $297 million in Q4 2022 down to $23.3 million in Q1 2025, indicating better credit quality or lower expected defaults.
- The company maintains a strong common equity base of approximately $2.15 billion as of Q1 2025, up from $1.57 billion in Q1 2023, denoting capital strengthening.
- Cash and equivalents remain healthy at about $3.7 billion in Q1 2025, showing liquidity stability compared to prior quarters.
Neutral Observations:
- While net interest income remains robust, total interest expense also increased moderately, suggesting some incremental borrowing costs.
- Operating expenses have been relatively stable, around $150 million, which reflects consistent spending but could pressure margins if revenue growth slows.
- The company continues paying dividends at $0.11 to $0.13 per common share every quarter, indicating a steady shareholder return policy.
Negative Factors:
- While much improved, provision for credit losses remains a notable expense relative to net income, requiring ongoing monitoring to ensure credit risks remain controlled.
- Cash flows from operating activities have been generally negative in recent quarters, potentially reflecting working capital uses or loan portfolio growth impacts.
- There are significant fluctuations in investing activities mainly due to large sales and purchases of securities and property, which can add volatility to liquidity and capital needs.
- Total assets have decreased from a peak of approximately $29 billion in 2023 to $28.9 billion in Q1 2025, suggesting a modest contraction or rebalancing of the asset base.
Summary: Over the past three years, SLM Corp has successfully navigated through a challenging period marked by credit losses and uneven earnings, moving toward improved profitability and stronger capital levels. Investors should watch credit loss provisions and cash flow trends closely for signs of sustainability in earnings growth. The current earnings momentum and asset quality are encouraging signs for the company’s financial health and potential stock performance.
08/26/25 04:55 PMAI Generated. May Contain Errors.