Navient Corporation (NAVI) Cash Flow Statement
Where NAVI’s cash came from and went, 2025
December 31, 2025 · U.S. dollars- Cash from operations
- $441.0M −3.9% vs 2024
- Capital expenditures
- $0 0.0% of revenue
- Free cash flow
- $441.0M 13.7% margin
- Returned to shareholders
- $174.0M 39% of free cash flow
- Change in cash
- $1.0M cash at year-end $2.10B
Cash from operations
$441.0M
Acquisitions & other
+$2.71B
Dividends
−$63.0M
Share buybacks (net)
−$111.0M
Net borrowing (repayment)
−$3.07B
Other financing
+$88.0M
Change in cash
$1.0M
Drawn to scale: where the cash came from and how it was used. Hover for values.
NAVI operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
NAVI cash flow trends, 2016–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | $1.36B2016 | $441.0M2025 | −11.7%/yr | |
| Capital expenditures | $02016 | $02025 | — | |
| Free cash flow | $1.36B2016 | $441.0M2025 | −11.7%/yr | |
| Free cash flow margin | 27.3%2016 | 13.7%2025 | −13.7 pts | |
| Operating cash flow / net income | 1.992016 | 3.502024 | +1.51 | |
| Stock-based compensation | $26.0M2016 | $21.0M2025 | −2.3%/yr | |
| Dividends paid | $201.0M2016 | $63.0M2025 | −12.1%/yr | |
| Share buybacks (net) | $755.0M2016 | $111.0M2025 | −19.2%/yr | |
| Capex / revenue | 0.0%2016 | 0.0%2025 | 0.0 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
NAVI cash flow by activity
OperatingInvestingFinancingChange in cash
NAVI net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
NAVI cash flow statement
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$80.0M | $131.0M | $228.0M | $645.0M | $717.0M | $412.0M | $597.0M | $395.0M | $292.0M | $681.0M |
| Depreciation & amortization | $3.0M | $146.0M | $10.0M | $19.0M | $30.0M | $21.0M | $30.0M | $47.0M | $23.0M | $36.0M |
| Stock-based compensation | $21.0M | $23.0M | $24.0M | $19.0M | $22.0M | $18.0M | $25.0M | $25.0M | $35.0M | $26.0M |
| Change in working capital | $93.0M | $212.0M | $136.0M | $133.0M | $432.0M | $34.0M | $40.0M | $285.0M | $461.0M | $514.0M |
| Other non-cash items | $404.0M | −$53.0M | $278.0M | −$511.0M | −$499.0M | $502.0M | $327.0M | $388.0M | $346.0M | $100.0M |
| Cash from operating activities | $441.0M | $459.0M | $676.0M | $305.0M | $702.0M | $987.0M | $1.02B | $1.14B | $1.16B | $1.36B |
| Investing activities | ||||||||||
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | −$7.28B | $0 |
| Investments (net) | — | $8.47B | $9.11B | −$2.05B | −$4.52B | −$4.64B | −$5.00B | −$3.54B | $7.50B | $11.41B |
| Acquisitions & other investing | $2.71B | $0 | −$1.75B | $12.64B | $11.19B | $11.09B | $12.48B | $13.90B | $7.28B | $0 |
| Cash from investing activities | $2.71B | $8.47B | $7.36B | $10.59B | $6.67B | $6.45B | $7.49B | $10.36B | $7.50B | $11.41B |
| Financing activities | ||||||||||
| Dividends paid | −$63.0M | −$70.0M | −$78.0M | −$91.0M | −$107.0M | −$123.0M | −$147.0M | −$166.0M | −$176.0M | −$201.0M |
| Share repurchases & issuance (net) | −$111.0M | −$179.0M | −$310.0M | −$400.0M | −$600.0M | −$400.0M | −$440.0M | −$220.0M | −$440.0M | −$755.0M |
| Net borrowing (repayment) | −$3.07B | −$9.29B | −$9.56B | −$9.26B | −$6.82B | −$6.96B | −$9.21B | −$10.34B | −$7.69B | −$11.91B |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $88.0M | −$79.0M | −$101.0M | $89.0M | $197.0M | −$192.0M | −$189.0M | −$162.0M | −$79.0M | −$244.0M |
| Cash from financing activities | −$3.15B | −$9.62B | −$10.05B | −$9.66B | −$7.33B | −$7.68B | −$9.98B | −$10.88B | −$8.39B | −$13.11B |
| Summary | ||||||||||
| Net change in cash | $1.0M | −$690.0M | −$2.01B | $1.23B | $41.0M | −$244.0M | −$1.48B | $616.0M | $265.0M | −$341.0M |
| Cash at end of period | $2.10B | $2.10B | $2.79B | $4.81B | $3.58B | $3.54B | $3.78B | $5.26B | $1.52B | $1.25B |
| Free cash flow | $441.0M | $459.0M | $676.0M | $305.0M | $702.0M | $987.0M | $1.02B | $1.14B | $8.44B | $1.36B |
| Free cash flow margin | 13.7% | 10.8% | 14.0% | 17.6% | 31.8% | 26.4% | 18.6% | 20.4% | 162.9% | 27.3% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 140.5% | 0.0% |
| Operating cash flow / net income | — | 3.50 | 2.96 | 0.47 | 0.98 | 2.40 | 1.71 | 2.89 | 3.96 | 1.99 |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $25.0M | $17.0M | −$5.0M | −$86.0M | $13.0M | −$2.0M | $24.0M | −$2.0M | $36.0M | $73.0M | −$28.0M | $79.0M |
| Depreciation & amortization | — | $4.0M | $1.0M | — | $1.0M | $1.0M | $140.0M | $139.0M | $3.0M | $3.0M | −$85.0M | $50.0M |
| Stock-based compensation | $3.0M | $3.0M | $5.0M | $4.0M | $4.0M | $8.0M | $6.0M | $5.0M | $7.0M | $5.0M | $3.0M | $4.0M |
| Change in working capital | $102.0M | −$84.0M | $49.0M | −$33.0M | $30.0M | −$18.0M | −$34.0M | −$93.0M | $214.0M | $125.0M | $115.0M | $14.0M |
| Other non-cash items | $13.0M | $13.0M | $124.0M | $185.0M | $78.0M | $82.0M | −$128.0M | −$59.0M | $19.0M | −$24.0M | $305.0M | −$25.0M |
| Cash from operating activities | $143.0M | −$47.0M | $174.0M | $70.0M | $126.0M | $71.0M | $8.0M | −$10.0M | $279.0M | $182.0M | $310.0M | $122.0M |
| Investing activities | ||||||||||||
| Capital expenditures | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Investments (net) | — | — | — | $559.0M | $745.0M | $661.0M | $907.0M | $1.96B | $3.27B | $2.33B | $2.02B | $1.66B |
| Acquisitions & other investing | $639.0M | $691.0M | $747.0M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash from investing activities | $639.0M | $691.0M | $747.0M | $559.0M | $745.0M | $661.0M | $907.0M | $1.96B | $3.27B | $2.33B | $2.02B | $1.66B |
| Financing activities | ||||||||||||
| Dividends paid | −$15.0M | −$15.0M | −$15.0M | −$16.0M | −$16.0M | −$16.0M | −$17.0M | −$18.0M | −$17.0M | −$18.0M | −$19.0M | −$19.0M |
| Share repurchases & issuance (net) | −$3.0M | −$23.0M | −$26.0M | −$26.0M | −$24.0M | −$35.0M | −$65.0M | −$33.0M | −$38.0M | −$43.0M | −$70.0M | −$75.0M |
| Net borrowing (repayment) | −$783.0M | −$584.0M | −$697.0M | −$801.0M | −$844.0M | −$724.0M | −$1.49B | −$3.12B | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other financing | $27.0M | $5.0M | $49.0M | $9.0M | $35.0M | −$5.0M | −$35.0M | $9.0M | −$2.43B | −$2.30B | −$2.25B | −$2.15B |
| Cash from financing activities | −$774.0M | −$617.0M | −$689.0M | −$834.0M | −$849.0M | −$780.0M | −$1.60B | −$3.16B | −$2.49B | −$2.36B | −$2.34B | −$2.25B |
| Summary | ||||||||||||
| Net change in cash | $8.0M | $27.0M | $232.0M | −$205.0M | $22.0M | −$48.0M | −$690.0M | −$1.21B | $1.06B | $155.0M | −$8.0M | −$467.0M |
| Cash at end of period | $2.14B | $2.13B | $2.10B | $1.87B | $2.08B | $2.06B | $2.10B | $2.79B | $4.01B | $2.95B | $2.79B | $2.80B |
| Free cash flow | $143.0M | −$47.0M | $174.0M | $70.0M | $126.0M | $71.0M | $8.0M | −$10.0M | $279.0M | $182.0M | $310.0M | $122.0M |
| Free cash flow margin | 21.0% | −6.8% | 22.9% | 8.8% | 15.6% | 8.6% | 0.8% | −1.0% | 25.6% | 15.7% | 26.9% | 9.4% |
| Capex / revenue | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating cash flow / net income | 5.72 | −2.76 | — | — | 9.69 | — | 0.33 | — | 7.75 | 2.49 | — | 1.54 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
NAVI cash generation
In fiscal 2025 (ended December 31, 2025), Navient generated $441.0 million of cash from operations (down 3.9%) and spent $0 on capital expenditures, leaving free cash flow of $441.0 million, 13.7% of revenue. It returned $174.0 million to shareholders through dividends ($63.0 million) and net share buybacks ($111.0 million). Cash and equivalents rose by $1.0 million over the year.
Related: NAVI income statement, NAVI balance sheet, NAVI dividend history. See the NAVI stock overview for the latest quote and news.
NAVI cash flow FAQ
What is Navient's free cash flow?
Navient's free cash flow was $441.0 million in fiscal 2025: $441.0 million of operating cash flow minus $0 of capital expenditures It was $459.0 million a year earlier..
How much cash does Navient generate from operations?
Navient generated $441.0 million of cash from operating activities in fiscal 2025.
How much stock does Navient buy back?
Navient spent $111.0 million on net share repurchases in fiscal 2025.
How much does Navient pay in dividends?
Navient paid $63.0 million in dividends in fiscal 2025, 14.3% of free cash flow.