Free cash flow has become increasingly erratic, deteriorating from a $310 million inflow in 2023Q4 to a $47 million outflow in 2026Q1, despite the company continuing to deploy $23 million toward share repurchases in the most recent quarter.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 |
|---|
| Cash from Operations | 323M | 441M | 459M | 676M | 305M | 702M | 987M | 1.02B | 1.14B | 1.16B | 1.36B | 1.91B | 1.66B | 2B | 2.64B |
| Operating CF Margin % | - | 13.66% | 10.84% | 13.98% | 7.94% | 19.9% | 26.43% | 18.58% | 20.39% | 22.33% | 27.34% | 36.9% | 29.52% | 32.15% | 44.92% |
| Operating CF Growth % | 2653.96% | -3.92% | -32.1% | 121.64% | -56.55% | -28.88% | -3.14% | -10.61% | -1.47% | -14.74% | -28.95% | 14.78% | -16.8% | -24.13% | - |
| Net Income | -60M | -80M | 131M | 228M | 645M | 717M | 412M | 597M | 395M | 292M | 681M | 996M | 1.15B | 1.31B | 939M |
| Depreciation & Amortization | 5M | 3M | 0 | 0 | 0 | 0 | 0 | 30M | 47M | 23M | 36M | 12M | 9M | 0 | 0 |
| Stock-Based Compensation | 16M | 21M | 23M | 24M | 19M | 22M | 18M | 25M | 25M | 35M | 26M | 29M | 39M | 47M | 47M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30M | -47M | -23M | -36M | -12M | -9M | 0 | 0 |
| Other Non-Cash Items | 317M | 404M | 93M | 288M | -492M | -469M | 523M | 357M | 435M | 369M | 136M | -220M | -160M | 206M | 845M |
| Working Capital Changes | 46M | 93M | 212M | 136M | 133M | 432M | 34M | 40M | 285M | 461M | 514M | 1.1B | 636M | 436M | 805M |
| Change in Receivables | 148M | 76M | 348M | -50M | -147M | 47M | 22M | 78M | -125M | -29M | -26M | 175M | -75M | -68M | 361M |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 10M | -3M | -31M | 29M | 159M | -55M | -113M | -96M | 58M | 11M | -92M | -42M | -27M | -23M | -41M |
| Cash from Investing | 2.74B | 2.71B | 8.47B | 7.36B | 10.59B | 6.67B | 6.45B | 7.49B | 10.36B | 7.5B | 11.41B | 10.69B | -1.65B | 9.21B | 11.85B |
| Capital Expenditures | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.28B | 0 | 10.77B | 0 | 0 | 0 |
| CapEx % of Revenue | 0% | - | - | - | - | - | - | - | - | 140.52% | - | 208% | - | - | - |
| Acquisitions | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Investments | 43.07B | 44.26B | 46.74B | 55.03B | 62.47B | 73.3B | 79.95B | 87.24B | 94.88B | 106.01B | 112.1B | 124.05B | 135.81B | 1.48B | 163.63B |
| Other Investing | 2.74B | 2.71B | 8.47B | 7.36B | 10.59B | 6.69B | 6.45B | 7.48B | 10.24B | 408M | 11.4B | 351M | -1.64B | 9.24B | 11.88B |
| Cash from Financing | -2.99B | -3.15B | -9.62B | -10.05B | -9.66B | -7.33B | -7.68B | -9.98B | -10.88B | -8.39B | -13.11B | -12.45B | -3.76B | -9.92B | -13.38B |
| Debt Issued (Net) | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | -76M | -111M | -179M | -310M | -400M | -600M | -400M | -440M | -220M | -440M | -755M | -945M | -600M | -600M | -900M |
| Dividends Paid | -62M | -63M | -70M | -78M | -91M | -107M | -123M | -147M | -166M | -176M | -201M | -240M | -255M | -284M | -257M |
| Share Repurchases | -99M | -111M | -179M | -310M | -400M | -600M | -400M | -440M | -220M | -440M | -755M | -945M | -600M | -600M | -900M |
| Other Financing | -524M | 264M | -79M | -101M | 1.18B | -1.97B | -2.11B | -189M | -162M | -79M | -244M | -245M | -1.24B | -9.3B | -10.79B |
| Net Change in Cash | 76M | 1M | -690M | -2.01B | 1.23B | 41M | -244M | -1.48B | 616M | 265M | -341M | 151M | -3.75B | 1.29B | 1.11B |
| Free Cash Flow | 323M | 441M | 459M | 676M | 305M | 702M | 987M | 1.02B | 1.14B | 8.44B | 1.36B | 12.68B | 1.66B | 2B | 2.64B |
| FCF Margin % | 10.55% | 13.66% | 10.84% | 13.98% | 7.94% | 19.9% | 26.43% | 18.58% | 20.39% | 162.85% | 27.34% | 244.9% | 29.52% | 32.15% | 44.92% |
| FCF Growth % | -7.18% | -3.92% | -32.1% | 121.64% | -56.55% | -28.88% | -3.14% | -10.61% | -86.49% | 521.89% | -89.29% | 661.78% | -16.8% | -24.13% | - |
| FCF per Share | 3.36 | 4.45 | 4.14 | 5.50 | 2.12 | 4.08 | 5.06 | 4.37 | 4.32 | 30.03 | 4.21 | 33.18 | 3.92 | 4.45 | 5.46 |
| FCF Conversion (FCF/Net Income) | -5.38x | -5.51x | 3.50x | 2.96x | 0.47x | 0.98x | 2.40x | 1.71x | 2.89x | 3.96x | 1.99x | 1.94x | 1.46x | 1.41x | 2.81x |
| Interest Paid | 1.86B | 2.56B | 3.24B | 3.43B | 1.9B | 1.38B | 2.06B | 3.48B | 3.46B | 2.87B | 2.3B | 1.98B | 1.98B | 2.16B | 2.53B |
| Taxes Paid | 25M | 26M | 38M | 57M | 30M | 190M | 74M | 93M | 57M | 157M | 249M | 88M | 484M | 636M | 569M |
Portfolio Amortization and Liquidity
Quick answers to the most common questions about buying NAVI stock.
Navient Corporation (NAVI) generated $441.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Navient Corporation (NAVI) generated $441.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
Navient Corporation (NAVI) spent $0.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, Navient Corporation (NAVI) returned $63.0M to shareholders via cash dividends and spent $111.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.