Company logo

NAVI - Navient Corporation

NASDAQ -> Financial Services -> Credit Services
Wilmington, United States
Type: Equity

NAVI price evolution
NAVI
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $2793 $2801 $3268 $2778
Short term investments
Net receivables $2199 $2194 $2121
Inventory
Total current assets $839 $3176 $3511 $2691
Long term investments
Property, plant & equipment $67 $68 $69
Goodwill & intangible assets $695 $697 $700 $703
Total noncurrent assets
Total investments $54973 $57063 $58741 $60576
Total assets $61375 $63414 $65598 $66913
Current liabilities
Accounts payable
Deferred revenue
Short long term debt
Total current liabilities $4226 $4662 $4838 $5753
Long term debt $53402 $54907 $56936 $57388
Total noncurrent liabilities
Total debt $57628 $59569 $61774 $63141
Total liabilities $58615 $60516 $62668 $63955
Shareholders' equity
Retained earnings $4638 $4685 $4625 $4579
Other shareholder equity $19 $43 $65 $66
Total shareholder equity $8014 $2898 $2930 $2958
(in millions $) 31 Jan 2024 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $2793 $4807 $3578 $3537
Short term investments
Net receivables $2114 $2040 $2051
Inventory
Total current assets $839 $3649 $2945 $85946
Long term investments $51
Property, plant & equipment $74 $95 $116
Goodwill & intangible assets $695 $705 $725 $735
Total noncurrent assets
Total investments $54973 $62417 $73079 $79648
Total assets $61375 $70795 $80605 $87412
Current liabilities
Accounts payable
Deferred revenue
Short long term debt
Total current liabilities $4226 $5870 $2490 $7099
Long term debt $53402 $61026 $74488 $77332
Total noncurrent liabilities
Total debt $57628 $66896 $76978 $83945
Total liabilities $58615 $67818 $77997 $84965
Shareholders' equity
Retained earnings $4638 $4490 $3939 $3331
Other shareholder equity $19 $87 -$133 -$274
Total shareholder equity $8014 $2977 $2597 $2433
(in millions $) 31 Jan 2024 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $350 $296 $336
Cost of revenue
Gross Profit $350 $296 $336
Operating activities
Research & development
Selling, general & administrative $99 $98 $105
Total operating expenses $240 $200 $192
Operating income $110 $96 $144
Income from continuing operations
EBIT $110 $96 $144
Income tax expense $31 $30 $33
Interest expense
Net income
Net income $79 $66 $111
Income (for common shares) $79 $66 $111
(in millions $) 31 Jan 2024 31 Dec 2022 31 Jan 2022 31 Dec 2020
Revenue
Total revenue $1183 $1658 $1527
Cost of revenue
Gross Profit $1247 $1658 $1527
Operating activities
Research & development
Selling, general & administrative $444 $497
Total operating expenses $902 $831 $995
Operating income $827 $532
Income from continuing operations
EBIT $827 $532
Income tax expense $85 $182 $120
Interest expense $11 $2046
Net income
Net income $228 $645 $412
Income (for common shares) $645 $412
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$28 $79 $66 $111
Operating activities
Depreciation
Business acquisitions & disposals
Stock-based compensation $3 $4 $8 $9
Total cash flows from operations $310 $122 $99 $145
Investing activities
Capital expenditures
Investments $2025 $1654 $1829 $1844
Total cash flows from investing $2024 $1659 $1826 $1848
Financing activities
Dividends paid -$19 -$19 -$19 -$21
Sale and purchase of stock -$70 -$75 -$80 -$85
Net borrowings -$2267 -$2068 -$1364 -$3859
Total cash flows from financing -$2342 -$2248 -$1435 -$4022
Effect of exchange rate
Change in cash and equivalents -$8 -$467 $490 -$2029
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income $228 $645 $717 $412
Operating activities
Depreciation
Business acquisitions & disposals -$16
Stock-based compensation $24 $19 $22 $18
Total cash flows from operations $676 $305 $702 $987
Investing activities
Capital expenditures
Investments $7352 $10489 $6621 $6538
Total cash flows from investing $7357 $10585 $6673 $6448
Financing activities
Dividends paid -$78 -$91 -$107 -$123
Sale and purchase of stock -$310 -$400 -$600 -$400
Net borrowings -$9558 -$9259 -$6824 -$6964
Total cash flows from financing -$10047 -$9661 -$7334 -$7679
Effect of exchange rate
Change in cash and equivalents -$2014 $1229 $41 -$244
Fundamentals
Market cap $1.85B
Enterprise value $56.69B
Shares outstanding 114.00M
Revenue N/A
EBITDA N/A
EBIT N/A
Net Income N/A
Revenue Q/Q N/A
Revenue Y/Y N/A
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio 0.23
Book/Share 70.13
Cash/Share 24.50
EPS N/A
ROA N/A
ROE N/A
Debt/Equity 7.31
Net debt/EBITDA N/A
Current ratio 0.20
Quick ratio 0.20