Sign in
NC

NAVIENT CORP (NAVI)·Q4 2024 Earnings Summary

Executive Summary

  • Q4 2024 GAAP EPS was $0.22 on net income of $24M; Core Earnings were a loss of $0.24 per share, driven by a $28M loss on classifying Government Services as held-for-sale, $32M of private loan loss provision tied to reserve build/lower recovery assumptions, and $8M of regulatory/restructuring costs .
  • Management advanced its turnaround: Phase 1 cost reductions are tracking to ~$120M annualized savings, lowering the breakeven and supporting operating leverage; adjusted tangible equity ratio rose to 10.0% (from 8.2% a year ago) .
  • 2025 guidance (Core EPS): $1.00–$1.20 after ~$0.26/share net TSA expense; Consumer Lending NIM 2.70–2.80%, FFELP NIM 45–60 bps, originations +30% YoY (back-half weighted); private loan balances expected to decline ~4%; EPS guidance excludes any buybacks (authorization remaining $111M) .
  • Strategic simplification continues: Healthcare BPS sale closed in Q3; agreement to sell Government Services signed Dec 19, 2024 and subsequently finalized on Feb 21, 2025; Q1 2025 dividend maintained at $0.16/share. These are key stock catalysts alongside potential policy shifts (e.g., Grad PLUS) that could expand addressable in-school lending .

What Went Well and What Went Wrong

  • What Went Well

    • Executed strategic actions on an aggressive timeline: outsourcing servicing, divesting Healthcare BPS, and signing/closing Government Services sale, giving “clear line of sight” to expense targets and positioning the company for the future .
    • Cost takeout traction: Phase 1 cost reductions approximating $120M annual run-rate savings; management sees ~$1.00 EPS capacity uplift over time as TSA costs roll off and variable-cost servicing scales .
    • Originations momentum: Q4 private education originations rose 63% YoY to $363M (refi $322M, in-school $41M) and full-year refi originations grew 60%; Consumer Lending NIM held at 2.77% with segment net income of $37M .

  • What Went Wrong

    • Credit normalization and reserve build: Q4 private loan provision of $38M included $18M for lower expected recovery rates on defaulted loans and $14M for general reserve build amid higher delinquencies; late-stage delinquencies rose to 2.7% (vs. 2.4% in Q3) .
    • FFELP earnings pressure: Segment NIM compressed to 0.43% (from 0.86% YoY), with net interest income down $53M YoY due to hedge maturities, rate resets, and portfolio paydown; delinquencies >90 days increased to 8.7% (7.3% in Q3) .
    • One-time drag from portfolio reshaping: $28M loss recorded on Government Services held-for-sale classification; TSA-related expenses expected to total ~$60M in 2025 (40% offset by TSA revenues) .

Financial Results

  • GAAP consolidated results
Metric ($USD millions except per-share)Q4 2023Q3 2024Q4 2024
Net income (loss)$(28) $(2) $24
Diluted EPS ($)$(0.25) $(0.02) $0.22
Net interest income$160 $120 $135
Total other income (loss)$62 $276 $88
Operating expenses$204 $342 $152
Goodwill & intangibles (impair./amort.)$3 $140 $1
Restructuring/other reorg.$2 $18 $5
Core Earnings net income (loss)$24 $160 $(25)
  • Segment breakdown (Core Earnings basis)
Federal Education LoansQ4 2023Q3 2024Q4 2024
Net interest income ($)88 40 35
Provision for loan losses ($)5 (5) 7
Other revenue ($)17 11 5
Total revenue ($)100 56 33
Expenses ($)17 20 20
Pre-tax income ($)83 36 13
Net income ($)63 27 10
Segment NIM (%)0.86% 0.46% 0.43%
Consumer LendingQ4 2023Q3 2024Q4 2024
Net interest income ($)134 122 117
Provision for loan losses ($)50 47 38
Other revenue ($)3 2 1
Total revenue ($)87 77 80
Expenses ($)27 44 33
Pre-tax income ($)60 33 47
Net income ($)46 27 37
Segment NIM (%)2.91% 2.84% 2.77%
Business ProcessingQ4 2023Q3 2024Q4 2024
Total fee revenue ($)81 70 43
Gain (loss) on sale of subsidiaries ($)— 219 (28)
Total revenue ($)81 289 15
Expenses ($)70 57 40
Pre-tax income (loss) ($)11 232 (25)
Net income (loss) ($)8 178 (20)
EBITDA ($)12 233 (25)
EBITDA margin (%)15% 81% (167)%
  • KPIs and balance sheet
KPI / Balance ($USD millions unless noted)Q4 2023Q3 2024Q4 2024
Private education loan originations (total)223 500 363
Refinance originations191 262 322
In-school originations32 —41
FFELP prepayments$1.2B ≈$1.0B $322M
FFELP >90-day delinquency rate7.5% 7.3% 8.7%
Private >90-day delinquency rate2.3% 2.4% 2.7%
Private net charge-off rate1.48% 1.87% 1.83%
Ending FFELP loans, net37,925 31,522 30,852
Ending Private loans, net16,902 16,005 15,716
Cash & cash equivalents839 1,143 722
Sources of primary liquidity (unrestricted cash + unencumbered loans)1,167 1,737 1,196
Adjusted Tangible Equity Ratio8.2% 9.8% 10.0%
Share repurchases ($)—33 65

Note: Consensus estimates were unavailable via S&P Global at the time of retrieval, so no estimate comparison is shown.

Guidance Changes

MetricPeriodPrevious GuidanceCurrent GuidanceChange
Core EPS (Core Earnings)FY 2025—$1.00–$1.20; excludes buybacks; includes ~$0.26/share net TSA expense New
FFELP NIMFY 2025FY 2024 “high 40s bps” (context) 45–60 bps New 2025 outlook
Consumer Lending NIMFY 2025—2.70–2.80% New
Private Education Loans balanceFY 2025—~4% decline YoY New
Total loan originationsFY 2025—~+30% YoY; back-half weighted New
FFELP ending balanceYE 2025—Nearly $27B New
TSA net expense impactFY 2025—~$60M gross; ~40% offset by TSA revenues (net ~$0.26/share) New
DividendQ1 2025$0.16/share run-rate (Q4 2024) $0.16/share declared Maintained
Share repurchase authorization2025$176M remaining at Q3 2024 $111M remaining; opportunistic; excluded from EPS guidance Lower (buybacks executed)

Earnings Call Themes & Trends

TopicQ2 2024 (Q-2)Q3 2024 (Q-1)Q4 2024 (Current)Trend
Transformation & cost reductionsOutsourcing to MOHELA; workforce 80–90% lower over time; expense base reductions underway Variable-cost servicing live; expenses down; further reductions planned Phase 1 ~$120M savings; breakeven lower; TSA costs to roll off Improving
FFELP prepayments & NIMPrepayments $2.5B; FFELP NIM guided high 40s bps Prepayments declined to just under $1B; NIM 46 bps Prepayments $300M; 2025 NIM 45–60 bps Prepayments easing; NIM stabilizing
Consumer originations & NIMOriginations +40% to $278M; NIM 2.89% Originations ~$500M; NIM 2.84% Originations $363M (refi $322M); NIM 2.77% Growing volumes; modest NIM pressure
Regulatory/CFPBOngoing costs; reserve considerations $120M CFPB settlement drove prior regulatory costs Q4 included $8M regulatory/restructuring; legacy overhang ebbing Easing
Divestitures (BPS)Exploring BPS sale; Healthcare margin improved Sold Healthcare for $369M; GS impairment GS sale agreed Dec 2024; finalized Feb 21, 2025 Completed post-Q4
Capital allocationTBV $18.81; repurchased $55M in Q2 Plan to double Q4 buybacks; $33M in Q3 Repurchased $65M; $111M authorization left; dividend maintained Ongoing
Policy landscape (Grad PLUS)——Potential elimination could expand in-school TAM; no 2025 assumption Optionality
Credit/ReservesAllowance $898M; FFELP release on prepayments Reserve build linked to recovery rate changes Private provision $38M incl. $18M lower recoveries; delinquencies up Modest deterioration
Liquidity & funding84% term funded; ABS execution; cash $1.1B 83% funded; plan to double buybacks Unrestricted cash $722M; primary liquidity $1,196M Solid

Management Commentary

  • “We are pleased to say that we achieved our 2024 objectives against an aggressive timeline… These actions provide clear line of sight to our expense reduction targets, deliver value and position us for the future.” — CEO David Yowan .
  • “Phase 1 of cost reductions has yielded something like a $120 million of annual savings… almost 40% of our shared costs and overhead… our breakeven… is lower.” — Vice Chair Edward Bramson .
  • “Our 2025 core earnings guidance is $1 to $1.20 per share… after the $0.26 of net expenses related to the transition services agreements… We anticipate full year total loan originations to grow by 30%.” — CFO Joe Fisher .

Q&A Highlights

  • Capital return vs growth: Management will be opportunistic on buybacks given discount to TBV, but 2025 EPS guidance excludes repurchases to preserve flexibility for growth opportunities; $111M authorization remains .
  • Expense run-rate: The ~$200M corporate/overhead run-rate reference is based on TSAs rolling off; further phases of reduction to follow .
  • Recoveries/reserves: Recovery rate reductions reflect legacy charged-off pools; current-vintage recovery experience aligns with expectations; Q4 private provision included $18M for lower expected recoveries and $14M general reserve build .
  • Policy shift optionality: Potential elimination of Grad PLUS and reduced forgiveness could expand private in-school lending and extend FFELP cash flows; company has capacity to ramp if enacted (not assumed in 2025 plan) .
  • Guidance cadence: 2025 EPS expected to land toward the high end exiting Q4 2025 as TSAs wind down; seasonality and TSA costs pressure earlier quarters .
  • FFELP delinquencies: Uptick in late-stage delinquency linked to borrower engagement complexity amid policy changes; small provision taken .

Estimates Context

  • We attempted to pull S&P Global (Capital IQ) consensus for Q4 2024; data were unavailable due to a retrieval error (“Daily Request Limit Exceeded”). As a result, we cannot present a vs-consensus comparison at this time. Management’s 2025 Core EPS guidance of $1.00–$1.20 (ex buybacks) and segment NIM outlooks provide the anchor for near-term estimate revisions .

Key Takeaways for Investors

  • Execution on simplification is the core catalyst: healthcare sale closed (Q3), Government Services sale signed/closed (Dec/Feb), servicing outsourced—Phase 1 cost savings (~$120M) already support lower breakeven and future operating leverage .
  • 2025 is a transition year: EPS $1.00–$1.20 Core (ex buybacks) includes ~$0.26/share net TSA drag; upside as TSAs roll off through late 2025/early 2026 and cost actions progress .
  • Consumer Lending momentum intact: Q4 originations +63% YoY; 2025 plan targets +30% with back-half weighting; NIM guided to 2.70–2.80% despite modest compression .
  • FFELP headwinds moderating: Prepayments plunged to $300M in Q4 (vs ~$1B in Q3 and $1.2B a year ago), and 2025 NIM guided to 45–60 bps; lowered forgiveness/consolidation activity is constructive .
  • Credit normalizing but manageable: Private late-stage delinquency ticked up to 2.7%; reserve build reflects legacy recovery rate assumptions, not current-vintage quality; allowance coverage remains robust .
  • Capital deployment optionality: Adjusted Tangible Equity Ratio improved to 10.0%; $111M buyback authorization remains (excluded from guidance); dividend maintained at $0.16/share .
  • Policy optionality is a free call: Any move to curtail federal forgiveness or eliminate Grad PLUS could expand TAM materially; not in plan but NAVI/Earnest is positioned to respond .

Appendix: Additional Data Points

  • Q4 selected items: $68M total pre-tax negative items (held-for-sale loss $28M, private loan provision impacts $32M, regulatory/restructuring $8M) .
  • Liquidity: Unrestricted cash $722M; primary liquidity $1.196B; unencumbered tangible assets $2.9B; encumbered net assets (OC) $4.8B; total Tangible Equity $2.2B .
  • Capital actions: Q4 buyback $65M; $17M dividend paid; retired $500M unsecured debt .
  • Dividend: Q1 2025 $0.16/share declared .