Net Income | 1,166 | 1,161 | 1,128 | 872.98 | 567.8 | |
Depreciation & Amortization | 198.45 | 163.46 | 159.85 | 156.79 | 119.91 | |
Gain (Loss) on Sale of Assets | 7.28 | -3.45 | 3.82 | 3.17 | 3.51 | |
Gain (Loss) on Sale of Investments | 11.82 | 17.59 | 55.4 | 65.85 | 5.41 | |
Provision for Credit Losses | 174 | 125 | 73.5 | -35 | 210.65 | |
Net Decrease (Increase) in Loans Originated / Sold - Operating | 0.14 | -0.12 | 0.01 | 1.4 | -1 | |
Accrued Interest Receivable | 63.74 | -146.27 | 187.51 | 124.5 | -340.57 | |
Change in Other Net Operating Assets | -242.44 | 105.3 | 461.39 | -63.36 | 136.26 | |
Other Operating Activities | -18.04 | -45.28 | -42.32 | 5.32 | -42.84 | |
Operating Cash Flow | 1,412 | 1,425 | 2,066 | 1,168 | 692.64 | |
Operating Cash Flow Growth | -0.93% | -31.03% | 76.82% | 68.69% | -5.52% | |
Investment in Securities | -4,602 | -83.21 | 1,990 | -5,700 | -3,265 | |
Income (Loss) Equity Investments | 5.65 | 11.28 | 7.59 | 13.12 | 8.79 | |
Net Decrease (Increase) in Loans Originated / Sold - Investing | -1,627 | -4,056 | -6,571 | -3,316 | -3,605 | |
Other Investing Activities | -65.73 | -108.32 | -1.97 | -100.43 | -4.07 | |
Investing Cash Flow | -6,295 | -4,247 | -4,583 | -9,117 | -6,874 | |
Short-Term Debt Issued | - | 4,500 | 0.01 | - | - | |
Long-Term Debt Issued | 4,000 | 6,000 | 4,950 | 0.4 | 1,496 | |
Total Debt Issued | 4,000 | 10,500 | 4,950 | 0.4 | 1,496 | |
Short-Term Debt Repaid | -4,500 | - | - | -21.14 | -9.02 | |
Long-Term Debt Repaid | -617.84 | -6,301 | -5,201 | -406.61 | -1,742 | |
Total Debt Repaid | -5,118 | -6,301 | -5,201 | -427.75 | -1,751 | |
Net Debt Issued (Repaid) | -1,117 | 4,199 | -250.94 | -427.35 | -255.08 | |
Issuance of Common Stock | 3.02 | 3.21 | 3.18 | 2.57 | 2.33 | |
Repurchase of Common Stock | -157.96 | -105.93 | -119.08 | -15.7 | -154.22 | |
Common Dividends Paid | -308.48 | -274.55 | -228.38 | -188.76 | -158.22 | |
Net Increase (Decrease) in Deposit Accounts | 7,108 | 144.47 | 2,709 | 8,464 | 7,483 | |
Other Financing Activities | - | -3.87 | - | - | -8.74 | |
Financing Cash Flow | 5,528 | 3,962 | 2,114 | 7,835 | 6,909 | |
Foreign Exchange Rate Adjustments | -8.23 | -7 | -28.49 | 8.7 | 29.01 | |
Net Cash Flow | 635.76 | 1,133 | -431.15 | -105.04 | 756.82 | |
Free Cash Flow | 1,412 | 1,425 | 2,066 | 1,168 | 692.64 | |
Free Cash Flow Growth | -0.93% | -31.03% | 76.82% | 68.69% | -4.24% | |
Free Cash Flow Margin | 59.17% | 60.32% | 95.75% | 67.54% | 52.00% | |
Free Cash Flow Per Share | 10.09 | 10.04 | 14.50 | 8.16 | 4.84 | |
Cash Interest Paid | 2,058 | 1,213 | 249.59 | 87.68 | 233.14 | |
Cash Income Tax Paid | 246.95 | 291.69 | 281.27 | 139.46 | 116.42 | |