Navient Corp
NASDAQ:NAVI
Navient Corp
NASDAQ:NAVI
Price:
8.99
USD
0.9%
Market Cap:
$863m
Income Statement
Earnings Waterfall
Navient Corp
Navient Corp
Income Statement
Navient Corp
Navient Corp
Currency: USD
| Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
3 587
N/A
|
3 570
0%
|
3 471
-3%
|
3 257
-6%
|
3 055
-6%
|
2 849
-7%
|
2 703
-5%
|
2 652
-2%
|
2 588
-2%
|
2 492
-4%
|
2 374
-5%
|
2 245
-5%
|
2 095
-7%
|
1 959
-6%
|
1 891
-3%
|
1 894
+0%
|
1 887
0%
|
1 886
0%
|
1 821
-3%
|
1 721
-5%
|
1 670
-3%
|
1 638
-2%
|
1 657
+1%
|
1 680
+1%
|
1 673
0%
|
1 652
-1%
|
1 638
-1%
|
1 664
+2%
|
1 710
+3%
|
1 829
+7%
|
1 891
+3%
|
1 899
+0%
|
1 871
-1%
|
1 804
-4%
|
1 749
-3%
|
1 600
-9%
|
1 457
-9%
|
1 330
-9%
|
1 182
-11%
|
1 238
+5%
|
1 183
-4%
|
1 107
-6%
|
1 057
-5%
|
871
-18%
|
807
-7%
|
732
-9%
|
649
-11%
|
601
-7%
|
542
-10%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
290
|
281
|
284
|
282
|
298
|
312
|
345
|
340
|
340
|
346
|
311
|
311
|
304
|
297
|
296
|
295
|
290
|
283
|
284
|
279
|
274
|
267
|
256
|
246
|
240
|
236
|
228
|
222
|
214
|
210
|
208
|
201
|
168
|
134
|
101
|
78
|
77
|
75
|
74
|
65
|
64
|
64
|
66
|
64
|
54
|
50
|
46
|
46
|
51
|
|
| Gross Profit |
3 877
N/A
|
3 851
-1%
|
3 755
-2%
|
3 539
-6%
|
3 353
-5%
|
3 161
-6%
|
3 048
-4%
|
2 992
-2%
|
2 928
-2%
|
2 838
-3%
|
2 685
-5%
|
2 556
-5%
|
2 399
-6%
|
2 256
-6%
|
2 187
-3%
|
2 189
+0%
|
2 177
-1%
|
2 169
0%
|
2 105
-3%
|
2 000
-5%
|
1 944
-3%
|
1 905
-2%
|
1 913
+0%
|
1 926
+1%
|
1 913
-1%
|
1 888
-1%
|
1 866
-1%
|
1 886
+1%
|
1 924
+2%
|
2 039
+6%
|
2 099
+3%
|
2 100
+0%
|
2 039
-3%
|
1 938
-5%
|
1 850
-5%
|
1 678
-9%
|
1 534
-9%
|
1 405
-8%
|
1 256
-11%
|
1 303
+4%
|
1 247
-4%
|
1 171
-6%
|
1 123
-4%
|
935
-17%
|
861
-8%
|
782
-9%
|
695
-11%
|
647
-7%
|
593
-8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 781)
|
(1 883)
|
(1 828)
|
(1 674)
|
(1 552)
|
(1 335)
|
(1 384)
|
(1 434)
|
(1 482)
|
(1 506)
|
(1 451)
|
(1 434)
|
(1 373)
|
(1 352)
|
(1 320)
|
(1 325)
|
(1 383)
|
(1 407)
|
(1 378)
|
(1 351)
|
(1 337)
|
(1 279)
|
(1 277)
|
(1 271)
|
(1 197)
|
(1 131)
|
(1 040)
|
(970)
|
(957)
|
(881)
|
(921)
|
(952)
|
(1 135)
|
(1 158)
|
(1 112)
|
(1 061)
|
(837)
|
(776)
|
(764)
|
(848)
|
(912)
|
(925)
|
(912)
|
(830)
|
(771)
|
(721)
|
(663)
|
(708)
|
(654)
|
|
| Selling, General & Administrative |
(504)
|
(521)
|
(510)
|
(491)
|
(479)
|
(439)
|
(438)
|
(435)
|
(467)
|
(476)
|
(485)
|
(501)
|
(500)
|
(497)
|
(497)
|
(503)
|
(519)
|
(524)
|
(525)
|
(518)
|
(507)
|
(501)
|
(501)
|
(500)
|
(488)
|
(485)
|
(477)
|
(478)
|
(497)
|
(522)
|
(547)
|
(567)
|
(569)
|
(539)
|
(507)
|
(472)
|
(444)
|
(428)
|
(416)
|
(409)
|
(401)
|
(397)
|
(386)
|
(359)
|
(316)
|
(265)
|
(213)
|
(173)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
(4)
|
(8)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(1 277)
|
(1 362)
|
(1 318)
|
(1 183)
|
(1 073)
|
(896)
|
(946)
|
(999)
|
(1 015)
|
(1 030)
|
(966)
|
(933)
|
(873)
|
(855)
|
(823)
|
(822)
|
(864)
|
(883)
|
(853)
|
(833)
|
(830)
|
(778)
|
(776)
|
(771)
|
(709)
|
(646)
|
(563)
|
(492)
|
(460)
|
(359)
|
(374)
|
(385)
|
(547)
|
(619)
|
(605)
|
(589)
|
(379)
|
(348)
|
(348)
|
(439)
|
(501)
|
(526)
|
(524)
|
(467)
|
(447)
|
(456)
|
(450)
|
(534)
|
(654)
|
|
| Operating Income |
2 096
N/A
|
1 968
-6%
|
1 927
-2%
|
1 865
-3%
|
1 801
-3%
|
1 826
+1%
|
1 664
-9%
|
1 558
-6%
|
1 446
-7%
|
1 332
-8%
|
1 234
-7%
|
1 122
-9%
|
1 026
-9%
|
904
-12%
|
867
-4%
|
864
0%
|
794
-8%
|
762
-4%
|
727
-5%
|
649
-11%
|
607
-6%
|
626
+3%
|
636
+2%
|
655
+3%
|
716
+9%
|
757
+6%
|
826
+9%
|
916
+11%
|
967
+6%
|
1 158
+20%
|
1 178
+2%
|
1 148
-3%
|
904
-21%
|
780
-14%
|
738
-5%
|
617
-16%
|
697
+13%
|
629
-10%
|
492
-22%
|
455
-8%
|
335
-26%
|
246
-27%
|
211
-14%
|
105
-50%
|
90
-14%
|
61
-32%
|
32
-48%
|
(61)
N/A
|
(61)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
34
|
1
|
(207)
|
28
|
139
|
223
|
151
|
63
|
157
|
82
|
65
|
182
|
117
|
99
|
102
|
(7)
|
25
|
89
|
74
|
48
|
(38)
|
(79)
|
(55)
|
(53)
|
38
|
(192)
|
(206)
|
(212)
|
(256)
|
79
|
101
|
98
|
142
|
128
|
158
|
203
|
171
|
64
|
68
|
54
|
11
|
51
|
39
|
(23)
|
70
|
12
|
(7)
|
25
|
(30)
|
|
| Non-Reccuring Items |
(43)
|
(82)
|
(138)
|
(138)
|
(122)
|
(96)
|
(65)
|
(52)
|
(23)
|
(23)
|
3
|
(5)
|
(35)
|
(37)
|
(37)
|
(33)
|
(55)
|
(66)
|
(75)
|
(93)
|
(41)
|
(16)
|
31
|
48
|
9
|
(98)
|
(177)
|
(187)
|
(179)
|
(90)
|
(62)
|
(68)
|
(110)
|
(125)
|
(109)
|
(116)
|
(41)
|
(54)
|
(69)
|
(45)
|
(33)
|
(39)
|
(40)
|
30
|
14
|
8
|
26
|
(42)
|
(20)
|
|
| Pre-Tax Income |
2 087
N/A
|
1 887
-10%
|
1 582
-16%
|
1 755
+11%
|
1 818
+4%
|
1 953
+7%
|
1 750
-10%
|
1 569
-10%
|
1 580
+1%
|
1 391
-12%
|
1 302
-6%
|
1 299
0%
|
1 108
-15%
|
966
-13%
|
932
-4%
|
824
-12%
|
764
-7%
|
785
+3%
|
726
-8%
|
604
-17%
|
528
-13%
|
531
+1%
|
612
+15%
|
650
+6%
|
763
+17%
|
467
-39%
|
443
-5%
|
517
+17%
|
532
+3%
|
1 147
+116%
|
1 217
+6%
|
1 178
-3%
|
936
-21%
|
783
-16%
|
787
+1%
|
704
-11%
|
827
+17%
|
639
-23%
|
491
-23%
|
464
-5%
|
313
-33%
|
258
-18%
|
210
-19%
|
112
-47%
|
174
+55%
|
81
-53%
|
51
-37%
|
(78)
N/A
|
(111)
-42%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(776)
|
(702)
|
(594)
|
(658)
|
(681)
|
(730)
|
(652)
|
(596)
|
(597)
|
(519)
|
(487)
|
(490)
|
(427)
|
(377)
|
(356)
|
(302)
|
(680)
|
(686)
|
(672)
|
(633)
|
(192)
|
(171)
|
(166)
|
(152)
|
(166)
|
(103)
|
(107)
|
(119)
|
(120)
|
(260)
|
(270)
|
(265)
|
(219)
|
(181)
|
(190)
|
(175)
|
(182)
|
(138)
|
(104)
|
(103)
|
(85)
|
(68)
|
(50)
|
(33)
|
(43)
|
(25)
|
(17)
|
28
|
31
|
|
| Income from Continuing Operations |
1 311
|
1 185
|
988
|
1 097
|
1 137
|
1 223
|
1 098
|
973
|
983
|
872
|
815
|
809
|
681
|
589
|
576
|
522
|
84
|
99
|
54
|
(29)
|
336
|
360
|
446
|
498
|
597
|
364
|
336
|
398
|
412
|
887
|
947
|
913
|
717
|
602
|
597
|
529
|
645
|
501
|
387
|
361
|
228
|
190
|
160
|
79
|
131
|
56
|
34
|
(50)
|
(80)
|
|
| Income to Minority Interest |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1 398
N/A
|
1 271
-9%
|
1 038
-18%
|
1 142
+10%
|
1 131
-1%
|
1 220
+8%
|
1 097
-10%
|
975
-11%
|
984
+1%
|
873
-11%
|
816
-7%
|
809
-1%
|
681
-16%
|
589
-14%
|
576
-2%
|
522
-9%
|
292
-44%
|
330
+13%
|
301
-9%
|
239
-21%
|
395
+65%
|
397
+1%
|
467
+18%
|
498
+7%
|
597
+20%
|
364
-39%
|
336
-8%
|
398
+18%
|
412
+4%
|
887
+115%
|
947
+7%
|
913
-4%
|
717
-21%
|
602
-16%
|
597
-1%
|
529
-11%
|
645
+22%
|
501
-22%
|
387
-23%
|
361
-7%
|
228
-37%
|
190
-17%
|
160
-16%
|
79
-51%
|
131
+66%
|
56
-57%
|
34
-39%
|
(50)
N/A
|
(80)
-60%
|
|
| EPS (Diluted) |
3.11
N/A
|
2.92
-6%
|
2.41
-17%
|
2.69
+12%
|
2.66
-1%
|
3.01
+13%
|
2.83
-6%
|
2.6
-8%
|
2.57
-1%
|
2.54
-1%
|
2.48
-2%
|
2.56
+3%
|
2.11
-18%
|
1.98
-6%
|
2.02
+2%
|
1.9
-6%
|
1.03
-46%
|
1.22
+18%
|
1.11
-9%
|
0.9
-19%
|
1.49
+66%
|
1.6
+7%
|
1.96
+22%
|
2.18
+11%
|
2.56
+17%
|
1.82
-29%
|
1.72
-5%
|
2.05
+19%
|
2.11
+3%
|
4.79
+127%
|
5.38
+12%
|
5.46
+1%
|
4.17
-24%
|
3.93
-6%
|
4.06
+3%
|
3.75
-8%
|
4.48
+19%
|
3.85
-14%
|
3.09
-20%
|
2.98
-4%
|
1.85
-38%
|
1.66
-10%
|
1.42
-14%
|
0.73
-49%
|
1.18
+62%
|
0.54
-54%
|
0.32
-41%
|
-0.51
N/A
|
-0.81
-59%
|
|
Switch to:
Switch to:
See Also
Discover More
