Net Income | 149.99 | 171.2 | 225.8 | 253.37 | 153.8 | |
Depreciation & Amortization | 33.64 | 35.22 | 35.82 | 36.8 | 37.39 | |
Gain (Loss) on Sale of Assets | - | - | - | -8.66 | -1.85 | |
Gain (Loss) on Sale of Investments | 19.74 | 24.68 | 26.94 | 37.79 | 17.65 | |
Total Asset Writedown | - | - | - | - | 2.95 | |
Provision for Credit Losses | 11.15 | 9 | -7.8 | -50.5 | 117.8 | |
Net Decrease (Increase) in Loans Originated / Sold - Operating | 1.41 | -2.35 | 26.75 | 99.99 | -0.45 | |
Change in Other Net Operating Assets | -32.87 | -85.49 | 13.61 | 27.99 | -127.93 | |
Other Operating Activities | -16.73 | -15.08 | -0.28 | -19.62 | -52.3 | |
Operating Cash Flow | 178.45 | 150.22 | 332.96 | 377.15 | 146.42 | |
Operating Cash Flow Growth | 18.79% | -54.88% | -11.72% | 157.59% | -37.49% | |
Capital Expenditures | -9.68 | -9.4 | -28.76 | -22.37 | -33.29 | |
Sale of Property, Plant and Equipment | - | - | - | 10.25 | 1.98 | |
Investment in Securities | 130.5 | 897.46 | 172.4 | -2,068 | -1,352 | |
Net Decrease (Increase) in Loans Originated / Sold - Investing | -99.83 | -325.26 | -1,397 | -342.77 | -990.17 | |
Investing Cash Flow | 20.99 | 562.8 | -1,253 | -2,423 | -2,373 | |
Short-Term Debt Issued | - | - | 275 | - | - | |
Long-Term Debt Issued | - | 1,350 | 400 | - | 50 | |
Total Debt Issued | - | 1,350 | 675 | - | 50 | |
Short-Term Debt Repaid | -50.49 | -575 | - | -150.1 | -3.72 | |
Long-Term Debt Repaid | -0.11 | -1,200 | -0.1 | -50.09 | -75.08 | |
Total Debt Repaid | -50.6 | -1,775 | -0.1 | -200.19 | -78.8 | |
Net Debt Issued (Repaid) | -50.6 | -425.1 | 674.9 | -200.19 | -28.8 | |
Issuance of Common Stock | 5.44 | 5.88 | 6.8 | 13.61 | 9.39 | |
Repurchase of Common Stock | -5.3 | -14.29 | -55.06 | -31.26 | -18.01 | |
Preferred Stock Issued | 160.61 | - | - | 175.49 | - | |
Common Dividends Paid | -112.31 | -111.8 | -112.56 | -110.63 | -107.43 | |
Preferred Dividends Paid | -12.64 | -7.88 | -7.88 | -2.98 | - | |
Total Dividends Paid | -124.96 | -119.67 | -120.43 | -113.61 | -107.43 | |
Net Increase (Decrease) in Deposit Accounts | -422.01 | 439.35 | 255.59 | 2,148 | 2,427 | |
Financing Cash Flow | -436.81 | -113.84 | 761.79 | 1,993 | 2,282 | |
Net Cash Flow | -237.37 | 599.18 | -158.67 | -53.65 | 55.43 | |
Free Cash Flow | 168.77 | 140.82 | 304.2 | 354.78 | 113.13 | |
Free Cash Flow Growth | 19.85% | -53.71% | -14.26% | 213.61% | -37.27% | |
Free Cash Flow Margin | 26.88% | 21.19% | 43.21% | 49.48% | 19.96% | |
Free Cash Flow Per Share | 4.25 | 3.57 | 7.64 | 8.86 | 2.84 | |
Cash Interest Paid | 403.39 | 282.03 | 49.61 | 32.04 | 53.03 | |
Cash Income Tax Paid | 31.24 | 52.25 | 53.03 | 48.76 | 60.18 | |