Navient Corporation(NASDAQ:NAVI)
Navient Corporation provides education loan management and business processing solutions for education, healthcare, and government clients at the federal, state, and local levels in the United States. It operates through four segments: Federal Education Loans, Consumer Lending, Business Processing, ...
Website: http://www.navient.com
Founded: 2014
Full Time Employees: 5,800
Sector: Financial Services
Industry: Credit Services
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2019-03-31 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
interest income: | ||||||||||||||||||||||||||
ffelp loans | 444,000,000 | 484,000,000 | 483,000,000 | 493,000,000 | 2,583,000,000 | 591,000,000 | 720,000,000 | 693,000,000 | 654,000,000 | 553,000,000 | 410,000,000 | 763,000,000 | 723,000,000 | 681,000,000 | 668,000,000 | 629,000,000 | 645,000,000 | 631,000,000 | 618,000,000 | 634,000,000 | 632,000,000 | 630,000,000 | 626,000,000 | 637,000,000 | ||
private education loans | 284,000,000 | 276,000,000 | 273,000,000 | 289,000,000 | 1,296,000,000 | 314,000,000 | 341,000,000 | 344,000,000 | 333,000,000 | 309,000,000 | 277,000,000 | 443,000,000 | 431,000,000 | 445,000,000 | 386,000,000 | 374,000,000 | 374,000,000 | 401,000,000 | 402,000,000 | 411,000,000 | 421,000,000 | 444,000,000 | 434,000,000 | 456,000,000 | ||
cash and investments | 19,000,000 | 21,000,000 | 22,000,000 | 20,000,000 | 152,000,000 | 43,000,000 | 36,000,000 | 34,000,000 | 37,000,000 | 19,000,000 | 5,000,000 | 27,000,000 | 17,000,000 | 12,000,000 | 10,000,000 | 7,000,000 | 5,000,000 | 5,000,000 | 6,000,000 | 5,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | 2,000,000 | ||
total interest income | 747,000,000 | 781,000,000 | 778,000,000 | 802,000,000 | 4,031,000,000 | 948,000,000 | 1,097,000,000 | 1,071,000,000 | 1,024,000,000 | 881,000,000 | 692,000,000 | 1,234,000,000 | 1,172,000,000 | 1,140,000,000 | 1,070,000,000 | 1,015,000,000 | 1,028,000,000 | 1,039,000,000 | 1,028,000,000 | 1,051,000,000 | 1,057,000,000 | 1,077,000,000 | 1,064,000,000 | 1,097,000,000 | ||
total interest expense | 628,000,000 | 639,000,000 | 650,000,000 | 672,000,000 | 3,324,000,000 | 828,000,000 | 919,000,000 | 837,000,000 | 801,000,000 | 641,000,000 | 371,000,000 | 949,000,000 | 843,000,000 | 785,000,000 | 719,000,000 | 675,000,000 | 650,000,000 | 627,000,000 | 599,000,000 | 565,000,000 | 521,000,000 | 524,000,000 | 515,000,000 | 514,000,000 | ||
net interest income | 119,000,000 | 142,000,000 | 128,000,000 | 130,000,000 | 707,000,000 | 120,000,000 | 178,000,000 | 234,000,000 | 223,000,000 | 240,000,000 | 321,000,000 | 285,000,000 | 329,000,000 | 355,000,000 | 351,000,000 | 340,000,000 | 378,000,000 | 412,000,000 | 429,000,000 | 486,000,000 | 536,000,000 | 553,000,000 | 549,000,000 | 583,000,000 | ||
less: provisions for loan losses | 44,000,000 | 168,000,000 | 37,000,000 | 30,000,000 | 143,000,000 | 42,000,000 | 11,000,000 | -14,000,000 | 17,000,000 | 28,000,000 | 18,000,000 | 76,000,000 | 87,000,000 | 105,000,000 | 105,000,000 | 107,000,000 | 102,000,000 | 106,000,000 | 110,000,000 | 111,000,000 | 115,000,000 | 123,000,000 | 198,000,000 | 125,000,000 | ||
net interest income after provisions for loan losses | 75,000,000 | -26,000,000 | 91,000,000 | 100,000,000 | 564,000,000 | 78,000,000 | 167,000,000 | 248,000,000 | 206,000,000 | 212,000,000 | 303,000,000 | 209,000,000 | 242,000,000 | 250,000,000 | 246,000,000 | 233,000,000 | 276,000,000 | 306,000,000 | 319,000,000 | 375,000,000 | 421,000,000 | 430,000,000 | 351,000,000 | 458,000,000 | ||
other income: | ||||||||||||||||||||||||||
servicing revenue | 11,000,000 | 13,000,000 | 14,000,000 | 13,000,000 | 56,000,000 | 13,000,000 | 16,000,000 | 17,000,000 | 17,000,000 | 24,000,000 | 17,000,000 | 62,000,000 | 69,000,000 | 75,000,000 | 70,000,000 | 76,000,000 | 74,000,000 | 76,000,000 | 71,000,000 | 82,000,000 | 82,000,000 | 76,000,000 | 106,000,000 | 77,000,000 | ||
asset recovery and business processing revenue | 23,000,000 | 286,000,000 | 70,000,000 | 83,000,000 | 72,000,000 | 72,000,000 | 80,000,000 | 88,000,000 | 119,000,000 | 109,000,000 | 157,000,000 | 111,000,000 | 100,000,000 | 102,000,000 | 97,000,000 | 101,000,000 | 90,000,000 | |||||||||
other income | 3,000,000 | 10,000,000 | 19,000,000 | 15,000,000 | 25,000,000 | 10,000,000 | 7,000,000 | 10,000,000 | 6,000,000 | 7,000,000 | 16,000,000 | -15,000,000 | 4,000,000 | 6,000,000 | -8,000,000 | 43,000,000 | -21,000,000 | -13,000,000 | ||||||||
gain on sale of subsidiary | 54,750,000 | 219,000,000 | ||||||||||||||||||||||||
gains on derivative and hedging activities | 4,000,000 | -4,000,000 | -5,000,000 | -25,000,000 | 132,000,000 | -36,000,000 | 26,000,000 | -8,000,000 | 10,000,000 | 40,000,000 | 22,000,000 | 7,000,000 | 48,000,000 | 25,000,000 | -25,000,000 | -16,000,000 | 6,000,000 | 137,000,000 | -28,000,000 | 1,000,000 | 93,000,000 | 20,000,000 | -18,000,000 | 71,000,000 | ||
total other income | 18,000,000 | 19,000,000 | 28,000,000 | 26,000,000 | 471,000,000 | 276,000,000 | 129,000,000 | 88,000,000 | 109,000,000 | 150,000,000 | 134,000,000 | 219,000,000 | 211,000,000 | 263,000,000 | 162,000,000 | 152,000,000 | 225,000,000 | 311,000,000 | 123,000,000 | 160,000,000 | 271,000,000 | 181,000,000 | 201,000,000 | 249,000,000 | ||
expenses: | ||||||||||||||||||||||||||
salaries and benefits | 33,000,000 | 32,000,000 | 35,000,000 | 49,000,000 | 98,000,000 | 105,000,000 | 107,000,000 | 106,000,000 | 110,000,000 | 128,000,000 | 134,000,000 | 128,000,000 | 124,000,000 | 130,000,000 | 121,000,000 | 122,000,000 | 124,000,000 | 132,000,000 | 123,000,000 | 106,000,000 | 115,000,000 | 123,000,000 | ||||
other operating expenses | 55,000,000 | 73,000,000 | 65,000,000 | 78,000,000 | 84,000,000 | 80,000,000 | 81,000,000 | 88,000,000 | 80,000,000 | 128,000,000 | 141,000,000 | 110,000,000 | 106,000,000 | 108,000,000 | 124,000,000 | 106,000,000 | 106,000,000 | 115,000,000 | 112,000,000 | 122,000,000 | 110,000,000 | 107,000,000 | ||||
total operating expenses | 88,000,000 | 105,000,000 | 100,000,000 | 127,000,000 | 182,000,000 | 185,000,000 | 188,000,000 | 194,000,000 | 190,000,000 | 256,000,000 | 275,000,000 | 238,000,000 | 230,000,000 | 238,000,000 | 245,000,000 | 228,000,000 | 230,000,000 | 247,000,000 | 235,000,000 | 228,000,000 | 225,000,000 | 230,000,000 | ||||
goodwill and acquired intangible asset impairment and amortization expense | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 3,000,000 | 3,000,000 | 2,000,000 | 10,000,000 | 3,000,000 | 7,000,000 | 9,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 14,000,000 | 12,000,000 | 6,000,000 | 4,000,000 | 5,000,000 | 3,000,000 | 3,000,000 | 1,000,000 | ||||
restructuring/other reorganization expenses | 11,000,000 | 4,000,000 | 3,000,000 | 25,000,000 | 18,000,000 | 15,000,000 | 4,000,000 | 11,000,000 | 21,000,000 | 1,000,000 | 7,000,000 | |||||||||||||||
total expenses | 100,000,000 | 110,000,000 | 101,000,000 | 131,000,000 | 763,000,000 | 342,000,000 | 200,000,000 | 192,000,000 | 201,000,000 | 225,000,000 | 193,000,000 | 264,000,000 | 291,000,000 | 244,000,000 | 236,000,000 | 244,000,000 | 259,000,000 | 240,000,000 | 236,000,000 | 251,000,000 | 240,000,000 | 231,000,000 | 257,000,000 | 234,000,000 | ||
income before income tax expense | -7,000,000 | -117,000,000 | 18,000,000 | -5,000,000 | 272,000,000 | 12,000,000 | 96,000,000 | 144,000,000 | 114,000,000 | 137,000,000 | 244,000,000 | 164,000,000 | 162,000,000 | 269,000,000 | 172,000,000 | 141,000,000 | ||||||||||
income tax expense | -2,000,000 | -31,000,000 | 4,000,000 | -3,000,000 | 60,000,000 | 14,000,000 | 30,000,000 | 33,000,000 | 9,000,000 | 32,000,000 | 64,000,000 | 36,000,000 | 36,000,000 | 93,000,000 | 60,000,000 | 53,000,000 | 96,000,000 | 147,000,000 | 81,000,000 | 103,000,000 | 166,000,000 | 144,000,000 | 113,000,000 | 181,000,000 | ||
net income | -5,000,000 | -86,000,000 | 14,000,000 | -2,000,000 | 24,000,000 | -2,000,000 | 66,000,000 | 111,000,000 | 105,000,000 | 105,000,000 | 180,000,000 | 128,000,000 | 112,000,000 | 88,000,000 | 146,000,000 | 230,000,000 | 125,000,000 | 181,000,000 | 286,000,000 | 237,000,000 | 182,000,000 | 292,000,000 | ||||
yoy | -120.83% | 4200.00% | -103.03% | -78.38% | -101.90% | -63.33% | -13.28% | 60.71% | 45.45% | -10.40% | -51.38% | -48.95% | -2.95% | -31.32% | -38.01% | |||||||||||
qoq | -94.19% | -714.29% | -800.00% | -108.33% | -1300.00% | -40.54% | 5.71% | 0.00% | -41.67% | 40.63% | 27.27% | -39.73% | -36.52% | 84.00% | -30.94% | -36.71% | 20.68% | 30.22% | -37.67% | |||||||
basic earnings per common share | -60,000 | -870,000 | 140,000 | -20,000 | 1,880,000 | -20,000 | 530,000 | 870,000 | 830,000 | 750,000 | 1,230,000 | 520,000 | ||||||||||||||
average common shares outstanding | -1,000,000 | 98,000,000 | 100,000,000 | 102,000,000 | 124,000,000 | 129,000,000 | -3,000,000 | 139,000,000 | 146,000,000 | 244,000,000 | 264,000,000 | 269,000,000 | 280,000,000 | 289,000,000 | -8,000,000 | 310,000,000 | 322,000,000 | 339,000,000 | -6,000,000 | 369,000,000 | 381,000,000 | 398,000,000 | ||||
diluted earnings per common share | -60,000 | -870,000 | 130,000 | -20,000 | 230,000 | -20,000 | 520,000 | 860,000 | 820,000 | 750,000 | 1,220,000 | 520,000 | ||||||||||||||
average common and common equivalent shares outstanding | -1,000,000 | 98,000,000 | 101,000,000 | 102,000,000 | 125,000,000 | 130,000,000 | -3,000,000 | 141,000,000 | 147,000,000 | 247,000,000 | 269,000,000 | 274,000,000 | 285,000,000 | 296,000,000 | -7,000,000 | 316,000,000 | 328,000,000 | 343,000,000 | -7,000,000 | 375,000,000 | 387,000,000 | 405,000,000 | ||||
dividends per common share | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | |||||||||||||||
net changes in cash flow hedges, net of tax | 3,000,000 | -1,000,000 | -2,000,000 | |||||||||||||||||||||||
total comprehensive income | -2,000,000 | -87,000,000 | 12,000,000 | 65,000,000 | 90,000,000 | 108,000,000 | 159,000,000 | 229,000,000 | 58,000,000 | |||||||||||||||||
balance at june 30, 2024 | 27,352,523,500,000 | 465,108,131,000,000 | 465,108,131,000,000 | |||||||||||||||||||||||
comprehensive income: | ||||||||||||||||||||||||||
other comprehensive income, net of tax | -70,000,000 | |||||||||||||||||||||||||
cash dividends: | ||||||||||||||||||||||||||
common stock | ||||||||||||||||||||||||||
dividend equivalent units related to employee stock-based compensation plans | ||||||||||||||||||||||||||
issuance of common shares | 2,524,348,000,000 | 103,110,000,000 | 76,826,000,000 | 1,316,257,000,000 | 23,751,000,000 | 2,359,901,000,000 | 2,131,902,000,000 | 552,194,000,000 | 641,126,000,000 | 5,021,067,000,000 | ||||||||||||||||
stock-based compensation expense | ||||||||||||||||||||||||||
common stock repurchased | -536,123,500,000 | -1,750,713,000,000 | ||||||||||||||||||||||||
shares repurchased related to employee stock-based compensation plans | -1,307,500,000 | -54,289,500,000 | ||||||||||||||||||||||||
other | 3,750,000 | 7,000,000 | 7,000,000 | |||||||||||||||||||||||
balance at september 30, 2024 | 26,840,870,000,000 | 465,211,241,000,000 | ||||||||||||||||||||||||
balance at june 30, 2025 | 24,857,759,500,000 | 466,596,429,000,000 | 466,596,429,000,000 | |||||||||||||||||||||||
balance at september 30, 2025 | 24,376,676,250,000 | 466,673,865,000,000 | ||||||||||||||||||||||||
balance at march 31, 2024 | 465,031,305,000,000 | 465,031,305,000,000 | ||||||||||||||||||||||||
balance at march 31, 2025 | 466,581,434,000,000 | 466,581,434,000,000 | ||||||||||||||||||||||||
balance at december 31, 2023 | 463,715,048,000,000 | |||||||||||||||||||||||||
balance at december 31, 2024 | 465,308,901,000,000 | |||||||||||||||||||||||||
gaap basis | ||||||||||||||||||||||||||
weighted-average shares used for eps calculation | 108,000,000 | |||||||||||||||||||||||||
return on assets | 65,000 | 1,210,000 | ||||||||||||||||||||||||
core earnings basis | ||||||||||||||||||||||||||
net interest margin, federal education loans segment | 115,000 | 460,000 | ||||||||||||||||||||||||
net interest margin, consumer lending segment | 727,500 | 2,840,000 | ||||||||||||||||||||||||
education loan portfolios | ||||||||||||||||||||||||||
ending ffelp loans | 7,880,500,000 | 31,522,000,000 | ||||||||||||||||||||||||
ending private education loans | 4,001,250,000 | 16,005,000,000 | ||||||||||||||||||||||||
ending total education loans | 11,881,750,000 | 47,527,000,000 | ||||||||||||||||||||||||
average ffelp loans | 8,687,250,000 | 32,373,000,000 | ||||||||||||||||||||||||
average private education loans | 4,242,000,000 | 16,587,000,000 | ||||||||||||||||||||||||
average total education loans | 12,929,250,000 | 48,960,000,000 | ||||||||||||||||||||||||
interest income | ||||||||||||||||||||||||||
operating expenses | -12,250,000 | 184,000,000 | ||||||||||||||||||||||||
goodwill and acquired intangible assets impairment and amortization expense | 34,250,000 | 140,000,000 | ||||||||||||||||||||||||
other revenue | 4,000,000 | |||||||||||||||||||||||||
net changes in cash flow hedges, net of taxes | -1,000,000 | -21,000,000 | 3,000,000 | 54,000,000 | 49,000,000 | |||||||||||||||||||||
balance at march 31, 2022 | 460,989,285,000,000 | 460,989,285,000,000 | 460,989,285,000,000 | |||||||||||||||||||||||
other comprehensive income (loss), net of tax | ||||||||||||||||||||||||||
net activity in noncontrolling interest | ||||||||||||||||||||||||||
balance at june 30, 2022 | 461,013,036,000,000 | 35,469,675,750,000 | 461,013,036,000,000 | 461,013,036,000,000 | ||||||||||||||||||||||
balance at march 31, 2023 | 463,508,522,000,000 | 463,508,522,000,000 | ||||||||||||||||||||||||
balance at june 30, 2023 | 463,534,781,000,000 | |||||||||||||||||||||||||
balance at december 31, 2021 | 458,629,384,000,000 | |||||||||||||||||||||||||
other comprehensive income (loss),net of tax | ||||||||||||||||||||||||||
balance at december 31, 2022 | 461,087,590,000,000 | |||||||||||||||||||||||||
gains on sales of loans | ||||||||||||||||||||||||||
gains on debt repurchases | 15,000,000 | -1,000,000 | 1,000,000 | |||||||||||||||||||||||
balance at june 30, 2021 | 41,960,047,000,000 | 458,044,687,000,000 | 458,044,687,000,000 | |||||||||||||||||||||||
balance at september 30, 2021 | 40,293,093,000,000 | 458,596,881,000,000 | ||||||||||||||||||||||||
balance at september 30, 2022 | 33,903,543,250,000 | 461,016,201,000,000 | ||||||||||||||||||||||||
balance at march 31, 2021 | 457,403,561,000,000 | |||||||||||||||||||||||||
other loans | 1,000,000 | 1,000,000 | 2,000,000 | 6,000,000 | 5,000,000 | 4,000,000 | 2,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 1,000,000 | 2,000,000 | 2,000,000 | |||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||
gains on derivatives | -91,000,000 | |||||||||||||||||||||||||
reclassification adjustments for derivative losses included in net income | -1,000,000 | |||||||||||||||||||||||||
total gains on derivatives | -92,000,000 | |||||||||||||||||||||||||
income tax benefit | 22,000,000 | |||||||||||||||||||||||||
balance at december 31, 2017 | 439,718,145,000,000 | |||||||||||||||||||||||||
reclassification from adoption of asu no. 2018-02 | ||||||||||||||||||||||||||
balance at march 31, 2018 | 444,739,212,000,000 | |||||||||||||||||||||||||
balance at december 31, 2018 | 445,377,826,000,000 | |||||||||||||||||||||||||
balance at march 31, 2019 | 449,807,290,000,000 | |||||||||||||||||||||||||
losses on debt repurchases | ||||||||||||||||||||||||||
net income attributable to navient corporation | 126,000,000 | 176,000,000 | 112,000,000 | 88,000,000 | 146,000,000 | 230,000,000 | 125,000,000 | 181,000,000 | 286,000,000 | 237,000,000 | 182,000,000 | 292,000,000 | ||||||||||||||
basic earnings per common share attributable to navient corporation | 480,000 | 650,000 | 400,000 | 310,000 | ||||||||||||||||||||||
diluted earnings per common share attributable to navient corporation | 470,000 | 640,000 | 390,000 | 300,000 | ||||||||||||||||||||||
dividends per common share attributable to navient corporation | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | 160,000 | ||||||||||||||
gains on sales of loans and investments | 3,000,000 | -21,000,000 | 7,000,000 | 5,000,000 | ||||||||||||||||||||||
less: net income attributable to noncontrolling interest | ||||||||||||||||||||||||||
less: net loss attributable to noncontrolling interest | ||||||||||||||||||||||||||
restructuring and other reorganization expenses | 29,000,000 | 3,000,000 | ||||||||||||||||||||||||
income from continuing operations, before income tax expense | 242,000,000 | 377,000,000 | 206,000,000 | 284,000,000 | 452,000,000 | 380,000,000 | 295,000,000 | 473,000,000 | ||||||||||||||||||
net income from continuing operations | 146,000,000 | 230,000,000 | 125,000,000 | 181,000,000 | 286,000,000 | 236,000,000 | 182,000,000 | 292,000,000 | ||||||||||||||||||
income from discontinued operations, net of tax expense | 1,000,000 | |||||||||||||||||||||||||
basic earnings per common share attributable to navient corporation: | ||||||||||||||||||||||||||
continuing operations | 412,500 | 740,000 | 390,000 | 530,000 | 800,000 | 640,000 | 480,000 | 730,000 | ||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||
total | 412,500 | 740,000 | 390,000 | 530,000 | 800,000 | 640,000 | 480,000 | 730,000 | ||||||||||||||||||
diluted earnings per common share attributable to navient corporation: | ||||||||||||||||||||||||||
asset recovery revenue | 68,250,000 | 85,000,000 | 99,000,000 | 89,000,000 | ||||||||||||||||||||||
preferred stock dividends | ||||||||||||||||||||||||||
net income attributable to navient corporation common stock | 286,000,000 | 237,000,000 | 182,000,000 | 292,000,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2023-12-31 | 2023-06-30 | 2022-12-31 | 2022-06-30 | 2021-09-30 | 2021-03-31 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||
private education loans | 15,451,000,000 | 15,456,000,000 | 15,530,000,000 | 15,690,000,000 | 15,716,000,000 | 16,005,000,000 | 16,902,000,000 | 17,732,000,000 | 18,725,000,000 | 19,668,000,000 | 20,018,000,000 | 19,742,000,000 | 22,141,000,000 | 22,447,000,000 | 22,923,000,000 | 23,424,000,000 | 24,223,000,000 | 22,552,000,000 | 23,340,000,000 | 24,010,000,000 | 24,741,000,000 | 25,547,000,000 | 26,394,000,000 | 27,323,000,000 | 28,107,000,000 | 28,990,000,000 | 29,796,000,000 |
ffelp loans | 28,141,000,000 | 28,952,000,000 | 29,618,000,000 | 30,244,000,000 | 30,852,000,000 | 31,522,000,000 | 37,925,000,000 | 40,851,000,000 | 43,525,000,000 | 49,214,000,000 | 54,350,000,000 | 56,873,000,000 | 69,908,000,000 | 74,257,000,000 | 79,403,000,000 | 83,916,000,000 | 86,140,000,000 | 85,284,000,000 | 87,730,000,000 | 90,146,000,000 | 92,618,000,000 | 95,018,000,000 | 96,498,000,000 | 98,468,000,000 | 100,264,000,000 | 102,424,000,000 | 104,521,000,000 |
investments | 166,000,000 | 147,000,000 | 135,000,000 | 125,000,000 | 143,000,000 | 140,000,000 | 146,000,000 | 158,000,000 | 207,000,000 | ||||||||||||||||||
cash and cash equivalents | 637,000,000 | 571,000,000 | 712,000,000 | 642,000,000 | 722,000,000 | 1,143,000,000 | 839,000,000 | 1,317,000,000 | 1,535,000,000 | 976,000,000 | 1,050,000,000 | 1,497,000,000 | 1,206,000,000 | 2,143,000,000 | 2,398,000,000 | 1,248,000,000 | 1,153,000,000 | 1,364,000,000 | 1,253,000,000 | 1,823,000,000 | 1,377,000,000 | 1,168,000,000 | 1,594,000,000 | 1,305,000,000 | 1,614,000,000 | 2,051,000,000 | 1,443,000,000 |
restricted cash and cash equivalents | 1,467,000,000 | 1,301,000,000 | 1,365,000,000 | 1,413,000,000 | 1,381,000,000 | 1,650,000,000 | 1,954,000,000 | 1,951,000,000 | 3,272,000,000 | 2,460,000,000 | 2,261,000,000 | 2,605,000,000 | 3,014,000,000 | 3,105,000,000 | 3,399,000,000 | ||||||||||||
goodwill and acquired intangible assets | 434,000,000 | 435,000,000 | 436,000,000 | 437,000,000 | 437,000,000 | 438,000,000 | 695,000,000 | 700,000,000 | 705,000,000 | 718,000,000 | 721,000,000 | 731,000,000 | 780,000,000 | 792,000,000 | 802,000,000 | 727,000,000 | 658,000,000 | 664,000,000 | 670,000,000 | 683,000,000 | 696,000,000 | 702,000,000 | 705,000,000 | 544,000,000 | 546,000,000 | 549,000,000 | 369,000,000 |
other assets | 2,385,000,000 | 2,444,000,000 | 2,426,000,000 | 2,399,000,000 | 2,538,000,000 | 2,542,000,000 | 2,914,000,000 | 2,889,000,000 | 2,866,000,000 | 2,828,000,000 | 3,244,000,000 | 3,206,000,000 | 3,323,000,000 | 3,453,000,000 | 3,928,000,000 | 4,088,000,000 | 4,276,000,000 | 3,992,000,000 | 4,193,000,000 | 4,591,000,000 | 4,782,000,000 | 4,697,000,000 | 4,682,000,000 | 5,045,000,000 | 5,096,000,000 | 5,456,000,000 | 5,664,000,000 |
total assets | 48,681,000,000 | 49,306,000,000 | 50,222,000,000 | 50,950,000,000 | 51,789,000,000 | 53,440,000,000 | 61,375,000,000 | 65,598,000,000 | 70,795,000,000 | 76,065,000,000 | 81,939,000,000 | 84,957,000,000 | 100,579,000,000 | 106,493,000,000 | 113,209,000,000 | 117,085,000,000 | 120,354,000,000 | 117,890,000,000 | 121,136,000,000 | 125,312,000,000 | 128,372,000,000 | 131,377,000,000 | 134,112,000,000 | 137,666,000,000 | 140,220,000,000 | 143,872,000,000 | 146,352,000,000 |
liabilities | |||||||||||||||||||||||||||
short-term borrowings | 5,073,000,000 | 4,920,000,000 | 4,752,000,000 | 4,855,000,000 | 5,134,000,000 | 5,305,000,000 | 4,226,000,000 | 4,838,000,000 | 5,870,000,000 | 4,609,000,000 | 2,781,000,000 | 5,684,000,000 | 7,505,000,000 | 5,007,000,000 | 5,131,000,000 | 3,281,000,000 | 3,918,000,000 | 2,160,000,000 | 2,334,000,000 | 2,637,000,000 | 2,370,000,000 | 2,363,000,000 | 2,570,000,000 | 2,816,000,000 | 2,951,000,000 | 4,090,000,000 | 2,663,000,000 |
long-term borrowings | 40,633,000,000 | 41,414,000,000 | 42,345,000,000 | 42,872,000,000 | 43,184,000,000 | 44,695,000,000 | 53,402,000,000 | 56,936,000,000 | 61,026,000,000 | 67,738,000,000 | 75,629,000,000 | 75,674,000,000 | 88,140,000,000 | 96,089,000,000 | 102,797,000,000 | 108,557,000,000 | 110,778,000,000 | 109,586,000,000 | 112,368,000,000 | 116,540,000,000 | 119,637,000,000 | 122,920,000,000 | 124,833,000,000 | 128,293,000,000 | 130,387,000,000 | 132,330,000,000 | 136,866,000,000 |
other liabilities | 576,000,000 | 533,000,000 | 561,000,000 | 634,000,000 | 830,000,000 | 746,000,000 | 987,000,000 | 894,000,000 | 922,000,000 | 791,000,000 | 795,000,000 | 862,000,000 | 1,491,000,000 | 1,642,000,000 | 1,613,000,000 | 1,697,000,000 | 2,094,000,000 | 2,472,000,000 | 2,711,000,000 | 2,401,000,000 | 2,662,000,000 | 2,255,000,000 | 2,710,000,000 | 2,670,000,000 | 2,949,000,000 | 3,361,000,000 | 2,625,000,000 |
total liabilities | 46,282,000,000 | 46,867,000,000 | 47,658,000,000 | 48,361,000,000 | 49,148,000,000 | 50,746,000,000 | 58,615,000,000 | 62,668,000,000 | 67,818,000,000 | 73,138,000,000 | 79,205,000,000 | 82,220,000,000 | 97,136,000,000 | 102,738,000,000 | 109,541,000,000 | 113,535,000,000 | 116,790,000,000 | 114,218,000,000 | 117,413,000,000 | 121,578,000,000 | 124,669,000,000 | 127,538,000,000 | 130,113,000,000 | 133,779,000,000 | 136,287,000,000 | 139,781,000,000 | 142,154,000,000 |
commitments and contingencies | |||||||||||||||||||||||||||
equity | |||||||||||||||||||||||||||
series a junior participating preferred stock, par value 0.20 per share; 2 million shares authorized; no shares issued or outstanding | |||||||||||||||||||||||||||
common stock, par value 0.01 per share... | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | |
additional paid-in capital | 3,403,000,000 | 3,398,000,000 | 3,394,000,000 | 3,390,000,000 | 3,380,000,000 | 3,374,000,000 | 3,353,000,000 | 3,343,000,000 | 3,313,000,000 | 3,305,000,000 | 3,277,000,000 | 3,255,000,000 | 3,174,000,000 | 3,142,000,000 | 3,127,000,000 | 3,067,000,000 | 3,056,000,000 | 3,047,000,000 | 3,022,000,000 | 3,006,000,000 | 2,985,000,000 | 2,975,000,000 | 2,967,000,000 | 2,964,000,000 | 2,954,000,000 | 2,935,000,000 | 2,893,000,000 |
accumulated other comprehensive income | 2,000,000 | -1,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 19,000,000 | 65,000,000 | 30,000,000 | 43,000,000 | 227,000,000 | 173,000,000 | 16,000,000 | 7,000,000 | 22,000,000 | 6,000,000 | -51,000,000 | -82,000,000 | -26,000,000 | -36,000,000 | 9,000,000 | |||||||
retained earnings | 4,552,000,000 | 4,573,000,000 | 4,674,000,000 | 4,677,000,000 | 4,697,000,000 | 4,690,000,000 | 4,638,000,000 | 4,625,000,000 | 4,490,000,000 | 4,323,000,000 | 3,975,000,000 | 3,670,000,000 | 3,303,000,000 | 3,186,000,000 | 3,073,000,000 | 3,130,000,000 | 2,997,000,000 | 2,930,000,000 | 2,890,000,000 | 2,858,000,000 | 2,677,000,000 | 2,604,000,000 | 2,480,000,000 | 2,251,000,000 | 2,072,000,000 | 1,951,000,000 | 1,724,000,000 |
total navient corporation stockholders’ equity before treasury stock | 7,961,000,000 | 8,084,000,000 | 8,014,000,000 | 7,894,000,000 | 7,662,000,000 | 7,067,000,000 | 6,703,000,000 | 6,524,000,000 | 6,559,000,000 | 6,377,000,000 | 6,217,000,000 | 6,064,000,000 | 6,003,000,000 | 5,922,000,000 | 5,742,000,000 | 5,495,000,000 | 5,451,000,000 | 5,400,000,000 | 5,137,000,000 | 5,004,000,000 | 4,854,000,000 | 4,630,000,000 | |||||
less: common stock held in treasury at cost: 371 million and 362 million shares, respectively | -5,562,000,000 | ||||||||||||||||||||||||||
total equity | 2,399,000,000 | 2,439,000,000 | 2,564,000,000 | 2,589,000,000 | 2,641,000,000 | 2,694,000,000 | 2,760,000,000 | 2,930,000,000 | 2,977,000,000 | 2,927,000,000 | 2,734,000,000 | 2,737,000,000 | 3,443,000,000 | 3,755,000,000 | 3,668,000,000 | 3,550,000,000 | 3,564,000,000 | 3,672,000,000 | 3,723,000,000 | 3,734,000,000 | 3,703,000,000 | 3,839,000,000 | 3,999,000,000 | 3,887,000,000 | 3,933,000,000 | 4,091,000,000 | 4,198,000,000 |
total liabilities and equity | 48,681,000,000 | 49,306,000,000 | 50,222,000,000 | 50,950,000,000 | 51,789,000,000 | 53,440,000,000 | 61,375,000,000 | 65,598,000,000 | 70,795,000,000 | 76,065,000,000 | 81,939,000,000 | 84,957,000,000 | 100,579,000,000 | 106,493,000,000 | 113,209,000,000 | 117,085,000,000 | 120,354,000,000 | 117,890,000,000 | 121,136,000,000 | 125,312,000,000 | 128,372,000,000 | 131,377,000,000 | 134,112,000,000 | 137,666,000,000 | 140,220,000,000 | 143,872,000,000 | 146,352,000,000 |
series a junior participating preferred stock, par value 0.20 per share; 2 million shares authorized at december 31, 2021; no shares issued or outstanding | |||||||||||||||||||||||||||
total stockholders’ equity before treasury stock | 7,974,000,000 | 8,072,000,000 | 8,073,000,000 | 8,071,000,000 | 8,037,000,000 | ||||||||||||||||||||||
less: common stock held in treasury at cost: 369 million and 362 million shares, respectively | -5,535,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 367 million and 362 million shares, respectively | -5,508,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 365 million and 362 million shares, respectively | -5,484,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 362 million and 350 million shares, respectively | -5,443,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 358 million and 350 million shares, respectively | -5,377,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 350 million and 331 million shares, respectively | -5,254,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 342 million and 331 million shares, respectively | -5,107,000,000 | ||||||||||||||||||||||||||
held-to-maturity | 60,000,000 | 65,000,000 | 80,000,000 | 64,000,000 | |||||||||||||||||||||||
other | 107,000,000 | 136,000,000 | 215,000,000 | 239,000,000 | 294,000,000 | 354,000,000 | 293,000,000 | 312,000,000 | 311,000,000 | 347,000,000 | 438,000,000 | 541,000,000 | 422,000,000 | 496,000,000 | 679,000,000 | 637,000,000 | 597,000,000 | 627,000,000 | |||||||||
total investments | 167,000,000 | 201,000,000 | 295,000,000 | 303,000,000 | 296,000,000 | 356,000,000 | 296,000,000 | 315,000,000 | 314,000,000 | 350,000,000 | 442,000,000 | 545,000,000 | 427,000,000 | 501,000,000 | 685,000,000 | 643,000,000 | 603,000,000 | 633,000,000 | |||||||||
accumulated other comprehensive loss | 87,000,000 | -189,000,000 | -226,000,000 | -126,000,000 | -171,000,000 | -132,000,000 | |||||||||||||||||||||
less: common stock held in treasury at cost: 331 million and 305 million shares, respectively | -4,917,000,000 | ||||||||||||||||||||||||||
total navient corporation stockholders’ equity | 2,977,000,000 | 2,927,000,000 | 2,723,000,000 | 2,723,000,000 | 3,430,000,000 | 3,724,000,000 | 3,637,000,000 | 3,526,000,000 | 3,540,000,000 | 3,648,000,000 | 3,699,000,000 | 3,710,000,000 | 3,679,000,000 | 3,815,000,000 | 3,975,000,000 | 3,883,000,000 | 3,929,000,000 | 4,087,000,000 | 4,198,000,000 | ||||||||
noncontrolling interest | 11,000,000 | 14,000,000 | 13,000,000 | 31,000,000 | 31,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 24,000,000 | 4,000,000 | 4,000,000 | 4,000,000 | |||||||||||
less: common stock held in treasury at cost: 319 million and 305 million shares, respectively | -4,735,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 297 million and 267 million shares, respectively | -4,344,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 278 million and 267 million shares, respectively | -3,980,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 210 million and 198 million shares, respectively | -3,094,000,000 | ||||||||||||||||||||||||||
available-for-sale | 2,000,000 | 2,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 3,000,000 | 4,000,000 | 4,000,000 | 5,000,000 | 5,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | |||||||||||||
less: common stock held in treasury at cost: 187 million and 177 million shares, respectively | -2,835,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 180 million and 177 million shares, respectively | -2,740,000,000 | ||||||||||||||||||||||||||
restricted cash and investments | 3,386,000,000 | 3,589,000,000 | 3,720,000,000 | 3,600,000,000 | 3,617,000,000 | 3,613,000,000 | 3,818,000,000 | 3,738,000,000 | 4,296,000,000 | 3,950,000,000 | 3,799,000,000 | 3,926,000,000 | |||||||||||||||
less: common stock held in treasury at cost: 177 million and 145 million shares, respectively | -2,691,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 165 million and 145 million shares, respectively | -2,524,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 154 million and 145 million shares, respectively | -2,355,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 145 million and 82 million shares, respectively | -2,223,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 132 million and 82 million shares, respectively | -2,032,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 116 million and 82 million shares, respectively | -1,816,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 103 million and 82 million shares, respectively | -1,636,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 82 million and 24 million shares, respectively | -1,425,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 68 million and 24 million shares, respectively | -1,254,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 56 million and 24 million shares, respectively | -1,075,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 40 million and 24 million shares, respectively | -767,000,000 | ||||||||||||||||||||||||||
preferred stock, par value .20 per share, 20 million shares authorized | |||||||||||||||||||||||||||
series a: 0 million and 3.3 million shares issued, respectively, at stated value of 50 per share | |||||||||||||||||||||||||||
series b: 0 million and 4 million shares issued, respectively, at stated value of 100 per share | |||||||||||||||||||||||||||
common stock | 4,000,000 | ||||||||||||||||||||||||||
less: common stock held in treasury at cost: 24 million and 116 million shares, respectively | -432,000,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2022-12-31 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-03-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||
net income | -5,000,000 | -86,000,000 | 13,000,000 | -2,000,000 | 130,999,893 | -176,999,893 | -83,000,000 | 126,000,000 | 176,000,000 | 112,000,000 | 88,000,000 | 181,000,000 | 237,000,000 | 182,000,000 | 292,000,000 |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||
(gain) on sale of subsidiaries | |||||||||||||||
losses on debt repurchases | |||||||||||||||
goodwill and acquired intangible asset impairment and amortization expense | 1,000,000 | 0 | 1,000,000 | 1,000,000 | 145,999,855 | -4,999,855 | 5,000,000 | 9,000,000 | 6,000,000 | 5,000,000 | 6,000,000 | 4,000,000 | 3,000,000 | 3,000,000 | 1,000,000 |
stock-based compensation expense | 5,000,000 | 4,000,000 | 4,000,000 | 8,000,000 | 22,999,983 | -16,999,983 | 1,000,000 | 13,000,000 | 7,000,000 | 5,000,000 | 14,000,000 | 12,000,000 | 4,000,000 | 11,000,000 | 12,000,000 |
mark-to-market losses on derivative and hedging activities | 15,000,000 | 16,000,000 | 41,000,000 | 52,000,000 | |||||||||||
provisions for loan losses | 44,000,000 | 169,000,000 | 37,000,000 | 30,000,000 | 112,999,932 | 3,000,068 | 145,000,000 | 105,000,000 | 105,000,000 | 107,000,000 | 111,000,000 | 123,000,000 | 198,000,000 | 125,000,000 | |
decrease in accrued interest receivable | 0 | 4,000,000 | 20,000,000 | 52,000,000 | 347,999,659 | 69,000,341 | -235,000,000 | 18,000,000 | 62,000,000 | -32,000,000 | 60,000,000 | 71,000,000 | 94,000,000 | -46,000,000 | 148,000,000 |
increase in accrued interest payable | |||||||||||||||
decrease in other assets | 71,000,000 | -10,000,000 | -31,000,000 | 28,000,000 | 90,999,889 | -80,999,889 | 295,000,000 | 167,000,000 | 114,000,000 | 15,000,000 | 84,000,000 | 308,000,000 | 392,000,000 | 254,000,000 | 153,000,000 |
increase in other liabilities | -195,999,847 | -2,000,153 | -345,000,000 | -40,000,000 | -88,000,000 | -27,000,000 | 50,000,000 | -64,000,000 | -174,000,000 | -24,000,000 | 64,000,000 | ||||
total adjustments | 179,000,000 | 156,000,000 | 113,000,000 | 73,000,000 | 327,999,656 | -66,999,656 | -146,000,000 | ||||||||
total net cash from operating activities | -229,000,000 | 284,000,000 | 289,000,000 | 275,000,000 | 350,000,000 | 342,000,000 | 404,000,000 | 556,000,000 | 499,000,000 | ||||||
investing activities | |||||||||||||||
education loans originated and acquired | -692,000,000 | -687,000,000 | -473,000,000 | -630,000,000 | -1,386,998,983 | 437,998,983 | |||||||||
principal payments on education loans | |||||||||||||||
other investing activities | -22,000,000 | -15,000,000 | -3,000,000 | 27,000,000 | 53,000,000 | -9,000,000 | 110,000,000 | -195,000,000 | 15,000,000 | 69,000,000 | -28,000,000 | -42,000,000 | 24,000,000 | ||
disposal of subsidiaries, net of cash disposed of | |||||||||||||||
total net cash from investing activities | 5,472,000,000 | 2,721,000,000 | 3,194,000,000 | -1,133,000,000 | 3,011,000,000 | 2,185,000,000 | 2,049,000,000 | 2,560,000,000 | 2,740,000,000 | ||||||
financing activities | |||||||||||||||
borrowings collateralized by loans in trust - issued | 540,000,000 | 541,000,000 | 534,000,000 | 547,000,000 | 1,105,998,894 | -843,998,894 | -3,749,000,000 | ||||||||
borrowings collateralized by loans in trust - repaid | -1,378,000,000 | -1,537,000,000 | -1,213,000,000 | -1,217,000,000 | -9,769,991,711 | 5,836,991,711 | -3,937,000,000 | ||||||||
asset-backed commercial paper conduits | 141,000,000 | 195,000,000 | -156,000,000 | -4,000,000 | -115,999,391 | -277,000,609 | 2,817,000,000 | -1,848,000,000 | -1,731,000,000 | 2,297,000,000 | -1,930,000,000 | -155,000,000 | 1,430,000,000 | -348,000,000 | -539,000,000 |
long-term unsecured notes issued | 0 | 0 | |||||||||||||
long-term unsecured notes repaid | 0 | 0 | -504,000,000 | -50,000,000 | -506,999,993 | 1,001,999,993 | 1,543,000,000 | ||||||||
other financing activities | 49,000,000 | 9,000,000 | 35,000,000 | -5,000,000 | -78,999,956 | 28,999,956 | -8,000,000 | -59,000,000 | -96,000,000 | 81,000,000 | -120,000,000 | 113,000,000 | 28,000,000 | -198,000,000 | 59,000,000 |
common stock repurchased | -26,000,000 | -26,000,000 | -24,000,000 | -35,000,000 | -178,999,886 | 164,999,886 | 50,000,000 | -165,000,000 | -165,000,000 | -110,000,000 | -200,000,000 | -175,000,000 | -300,000,000 | -300,000,000 | |
common dividends paid | -15,000,000 | -16,000,000 | -16,000,000 | -16,000,000 | -69,999,947 | 39,999,947 | -9,000,000 | -42,000,000 | |||||||
total net cash from financing activities | -3,788,000,000 | -1,854,000,000 | |||||||||||||
net increase in cash, cash equivalents, restricted cash and restricted cash equivalents | 232,000,000 | -205,000,000 | 22,000,000 | -48,000,000 | 1,455,000,000 | 1,151,000,000 | |||||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at beginning of period | 0 | 0 | 0 | 2,103,000,000 | 2,792,997,207 | -4,806,997,207 | 41,000,000 | 4,646,000,000 | |||||||
cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 232,000,000 | -205,000,000 | 22,000,000 | 2,055,000,000 | 2,102,997,207 | -3,267,997,207 | 1,496,000,000 | 5,797,000,000 | |||||||
supplemental disclosure of cash flow information: | |||||||||||||||
cash disbursements made (refunds received) for: | |||||||||||||||
interest | 854,000,000 | 798,000,000 | 742,000,000 | 709,000,000 | 670,000,000 | 515,000,000 | 498,000,000 | 491,000,000 | 500,000,000 | ||||||
income taxes paid | 1,000,000 | 24,000,000 | 0 | 1,000,000 | 37,999,969 | -8,999,969 | -114,000,000 | 2,000,000 | 4,000,000 | 94,000,000 | 9,000,000 | 20,000,000 | 0 | 66,000,000 | 1,000,000 |
income taxes received | -3,000,000 | -2,000,000 | -2,000,000 | ||||||||||||
reconciliation of the consolidated statements of cash flows to the consolidated balance sheets: | |||||||||||||||
cash and cash equivalents | 66,000,000 | -141,000,000 | 70,000,000 | 642,000,000 | 721,998,857 | -1,316,998,857 | 485,000,000 | 2,398,000,000 | |||||||
restricted cash and restricted cash equivalents | 166,000,000 | -64,000,000 | -48,000,000 | 1,413,000,000 | 1,380,998,350 | -1,950,998,350 | 1,011,000,000 | 3,399,000,000 | |||||||
total cash, cash equivalents, restricted cash and restricted cash equivalents at end of period | 232,000,000 | -205,000,000 | 22,000,000 | 2,055,000,000 | 2,102,997,207 | -3,267,997,207 | 1,496,000,000 | 5,797,000,000 | |||||||
cash flows from operating activities | |||||||||||||||
(gain) on sale of subsidiary | |||||||||||||||
(decrease) in accrued interest payable | -55,000,000 | ||||||||||||||
(decrease) in other liabilities | 10,000,000 | -10,000,000 | -43,000,000 | ||||||||||||
net cash from operating activities | 70,000,000 | 126,000,000 | 71,000,000 | -243,999,549 | |||||||||||
capital expenditures | 0 | 0 | 0 | 0 | |||||||||||
free cash flows | 70,000,000 | 126,000,000 | 71,000,000 | -243,999,549 | |||||||||||
cash flows from investing activities | |||||||||||||||
proceeds from payments on education loans | 1,261,000,000 | 1,221,000,000 | 1,239,000,000 | -4,110,991,783 | |||||||||||
disposal of subsidiaries, net of cash and restricted cash disposed of | 0 | 0 | 25,000,000 | ||||||||||||
net cash from investing activities | 559,000,000 | 745,000,000 | 661,000,000 | -3,673,992,441 | |||||||||||
cash flows from financing activities | |||||||||||||||
net cash from financing activities | -834,000,000 | -849,000,000 | -780,000,000 | 5,456,991,990 | 647,000,000 | -3,250,000,000 | -2,953,000,000 | -2,762,000,000 | -3,553,000,000 | -2,631,000,000 | |||||
interest paid | 665,000,000 | 611,000,000 | 703,000,000 | -1,687,997,469 | |||||||||||
income taxes refunds received | 1,999,998 | ||||||||||||||
mark-to-market (gains) losses on derivative and hedging activities | |||||||||||||||
disposal of a subsidiary, net of cash disposed of | |||||||||||||||
net decrease in cash, cash equivalents, restricted cash and restricted cash equivalents | |||||||||||||||
(gains) on sale of education loans | |||||||||||||||
proceeds from sales of education loans | |||||||||||||||
purchase of subsidiary, net of cash acquired | 0 | 0 | -181,000,000 | ||||||||||||
supplemental cash flow information: | |||||||||||||||
non-cash activities | |||||||||||||||
investing activity - held-to-maturity asset backed securities retained related to sales of education loans | |||||||||||||||
operating activity - servicing assets recognized upon sales of education loans | |||||||||||||||
(gains) on sales of education loans | |||||||||||||||
education loans acquired and originated | |||||||||||||||
noncash activity: | |||||||||||||||
unrealized losses on derivative and hedging activities | -63,000,000 | 8,000,000 | 13,000,000 | ||||||||||||
provision for losses | 87,000,000 | ||||||||||||||
decrease in accrued interest payable | -33,000,000 | -65,000,000 | -145,000,000 | -86,000,000 | 53,000,000 | -60,000,000 | |||||||||
education loans acquired | -821,000,000 | -632,000,000 | -4,998,000,000 | -798,000,000 | -1,537,000,000 | ||||||||||
reduction of education loans: | |||||||||||||||
installment payments | 3,547,000,000 | ||||||||||||||
purchases of other securities | -1,000,000 | -42,000,000 | -79,000,000 | ||||||||||||
proceeds from maturities of other securities | 5,000,000 | 4,000,000 | 7,000,000 | 8,000,000 | 41,000,000 | 23,000,000 | 0 | 1,000,000 | |||||||
borrowings collateralized by loans in trust — issued | 3,930,000,000 | 2,934,000,000 | 2,171,000,000 | 1,919,000,000 | 1,545,000,000 | 686,000,000 | 1,746,000,000 | 1,678,000,000 | |||||||
borrowings collateralized by loans in trust — repaid | -3,668,000,000 | -3,739,000,000 | -3,987,000,000 | -3,203,000,000 | -3,228,000,000 | -4,247,000,000 | -3,333,000,000 | -3,369,000,000 | |||||||
long-term notes issued | |||||||||||||||
long-term notes repaid | -167,000,000 | ||||||||||||||
adjustments to reconcile net income to net cash from | |||||||||||||||
gains on sales of loans and investments | |||||||||||||||
unrealized gains on derivative and hedging activities | -131,000,000 | -175,000,000 | -138,000,000 | -224,000,000 | |||||||||||
installment payments, claims and other | 3,539,000,000 | 3,833,000,000 | 3,918,000,000 | 3,734,000,000 | 3,539,000,000 | 3,637,000,000 | 3,407,000,000 | ||||||||
proceeds from maturities of available-for-sale securities | 0 | ||||||||||||||
decrease in restricted cash — variable interest entities | 256,000,000 | -80,000,000 | -222,000,000 | 126,000,000 | |||||||||||
purchase of subsidiaries, net of cash acquired | |||||||||||||||
other short-term borrowings repaid | 0 | 0 | -25,000,000 | ||||||||||||
other long-term notes issued | |||||||||||||||
other long-term notes repaid | |||||||||||||||
net increase in cash and cash equivalents | 111,000,000 | -426,000,000 | -437,000,000 | 608,000,000 | |||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 1,253,000,000 | 1,594,000,000 | 0 | 0 | 1,443,000,000 | ||||||||
cash and cash equivalents at end of period | 95,000,000 | -211,000,000 | 1,364,000,000 | 1,168,000,000 | -309,000,000 | -437,000,000 | 2,051,000,000 | ||||||||
investing activity — education loans and restricted cash acquired | 0 | ||||||||||||||
operating activity — other assets acquired and other liabilities assumed | 0 | ||||||||||||||
financing activity — borrowings assumed in acquisition of education loans and restricted cash | 0 | ||||||||||||||
decrease in restricted cash — other | -13,000,000 | 70,000,000 | -7,000,000 | ||||||||||||
other long-term borrowings issued | 546,000,000 | 807,000,000 | 0 | 0 | 493,000,000 | ||||||||||
other long-term borrowings repaid | -251,000,000 | -542,000,000 | -974,000,000 | -426,000,000 | -1,059,000,000 | -590,000,000 | |||||||||
common stock dividends paid | -45,000,000 | -46,000,000 | -54,000,000 | -58,000,000 | -61,000,000 | -63,000,000 | |||||||||
net decrease in cash and cash equivalents | |||||||||||||||
increase in restricted cash — other | -7,000,000 | -5,000,000 | |||||||||||||
increase in restricted cash — variable interest entities | -132,000,000 | ||||||||||||||
income from discontinued operations, net of tax | |||||||||||||||
gains on loans and investments | 0 | -7,000,000 | -5,000,000 | ||||||||||||
gains on debt repurchases | |||||||||||||||
loss from discontinued operations, net of tax | |||||||||||||||
cash from operating activities — continuing operations | 404,000,000 | ||||||||||||||
cash from operating activities — discontinued operations | |||||||||||||||
student loans acquired and originated | -1,106,000,000 | -1,004,000,000 | -830,000,000 | ||||||||||||
reduction of student loans: | |||||||||||||||
proceeds from sales of student loans | 0 | 193,000,000 | 193,000,000 | ||||||||||||
purchases of available-for-sale securities | |||||||||||||||
distribution of consumer banking business | |||||||||||||||
retail and other deposits | |||||||||||||||
preferred stock dividends paid | |||||||||||||||
goodwill and acquired intangible assets impairment and amortization expense | |||||||||||||||
proceeds from sales and maturities of other securities | |||||||||||||||
ed conduit program facility | |||||||||||||||
other short-term borrowings issued | |||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||
investing activity — student loans and other assets acquired | |||||||||||||||
student loans and other assets removed related to sale of residual interest in securitization | |||||||||||||||
financing activity — borrowings assumed in acquisition of student loans and other assets | |||||||||||||||
borrowings removed related to sale of residual interest in securitization |
