Navient Corporation (NAVI)

Navient Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Cash & Equivalents	722	839	1,535	905	1,183
Long-Term Investments	143	100	105	120	51
Trading Asset Securities	-	55	56	218	307
Loans & Lease Receivables	46,568	54,827	62,250	72,812	79,363
Other Receivables	-	2,304	2,246	2,409	2,505
Property, Plant & Equipment	-	62	74	95	116
Goodwill	-	670	670	670	665
Other Intangible Assets	437	25	35	55	70
Restricted Cash	1,381	2,000	3,334	2,820	2,588
Other Long-Term Assets	2,538	493	490	501	564
Total Assets	51,789	61,375	70,795	80,605	87,412
Short-Term Debt	-	190	379	556	820
Current Portion of Long-Term Debt	5,134	4,226	5,749	2,188	6,276
Long-Term Debt	43,184	53,402	61,026	74,488	77,332
Other Long-Term Liabilities	830	797	664	765	537
Total Liabilities	49,148	58,615	67,818	77,997	84,965
Common Stock	4	4	4	4	4
Additional Paid-In Capital	3,380	3,353	3,313	3,282	3,226
Retained Earnings	4,697	4,638	4,490	3,939	3,331
Comprehensive Income & Other	3	19	87	-133	-274
Total Common Equity	2,641	2,760	2,977	2,597	2,433
Minority Interest	-	-	-	11	14
Shareholders' Equity	2,641	2,760	2,977	2,608	2,447
Total Liabilities & Equity	51,789	61,375	70,795	80,605	87,412
Total Debt	48,318	57,818	67,154	77,232	84,428
Net Cash (Debt)	-47,596	-56,924	-65,563	-76,109	-82,938
Net Cash Per Share	-428.79	-462.80	-455.30	-442.49	-425.32
Filing Date Shares Outstanding	103	112.75	128.94	152.13	183.77
Total Common Shares Outstanding	103	113.5	130.21	153.74	186.3
Working Capital	43,537	55,609	63,293	76,420	78,850
Book Value Per Share	25.64	24.32	22.86	16.89	13.06
Tangible Book Value	2,204	2,065	2,272	1,872	1,698
Tangible Book Value Per Share	21.40	18.19	17.45	12.18	9.11

Source: S&P Capital IQ. Financial Services template. Financial Sources.