Net Income | 1,940 | 1,951 | 2,238 | 1,295 | 817 | |
Depreciation & Amortization | 622 | 798 | 484 | 391 | 367 | |
Provision for Credit Losses | 420 | 402 | 289 | 25 | 1,048 | |
Change in Trading Asset Securities | 72 | -106 | 27 | 16 | 37 | |
Change in Other Net Operating Assets | -1,332 | -233 | 543 | 337 | -928 | |
Other Operating Activities | -13 | -252 | 341 | -131 | -95 | |
Operating Cash Flow | 1,815 | 2,657 | 4,027 | 2,062 | 1,323 | |
Operating Cash Flow Growth | -31.69% | -34.02% | 95.30% | 55.86% | -15.95% | |
Capital Expenditures | -143 | -140 | -214 | -247 | -119 | |
Cash Acquisitions | - | - | -223 | 466 | - | |
Investment in Securities | -3,044 | -90 | -3,355 | -6,707 | -2,122 | |
Divestitures | - | - | - | -618 | - | |
Net Decrease (Increase) in Loans Originated / Sold - Investing | -8,545 | -2,838 | -7,902 | 3,678 | -6,533 | |
Other Investing Activities | -387 | 71 | 85 | -534 | 135 | |
Investing Cash Flow | -12,119 | -2,997 | -11,609 | -3,962 | -8,639 | |
Short-Term Debt Issued | - | - | 2,161 | - | - | |
Long-Term Debt Issued | 7,661 | 14,965 | 11,004 | 775 | 1,386 | |
Total Debt Issued | 7,661 | 14,965 | 13,165 | 775 | 1,386 | |
Short-Term Debt Repaid | -782 | -1,295 | - | -1,245 | -2,373 | |
Long-Term Debt Repaid | -3,563 | -12,376 | -8,017 | -3,404 | -3,052 | |
Total Debt Repaid | -4,345 | -13,671 | -8,017 | -4,649 | -5,425 | |
Net Debt Issued (Repaid) | 3,316 | 1,294 | 5,148 | -3,874 | -4,039 | |
Repurchase of Common Stock | - | - | - | -650 | -92 | |
Preferred Stock Issued | - | 317 | - | 486 | 988 | |
Preferred Share Repurchases | -410 | -82 | - | -700 | - | |
Common Dividends Paid | -903 | -900 | -897 | -750 | -614 | |
Preferred Dividends Paid | -143 | -134 | -113 | -138 | -84 | |
Total Dividends Paid | -1,046 | -1,034 | -1,010 | -888 | -698 | |
Net Increase (Decrease) in Deposit Accounts | 11,218 | 3,316 | 4,651 | 6,501 | 16,601 | |
Other Financing Activities | -56 | -46 | -25 | -48 | -19 | |
Financing Cash Flow | 13,022 | 3,765 | 8,764 | 827 | 12,741 | |
Net Cash Flow | 2,718 | 3,425 | 1,182 | -1,073 | 5,425 | |
Free Cash Flow | 1,672 | 2,517 | 3,813 | 1,815 | 1,204 | |
Free Cash Flow Growth | -33.57% | -33.99% | 110.08% | 50.75% | -17.93% | |
Free Cash Flow Margin | 24.07% | 36.24% | 54.82% | 30.46% | 32.00% | |
Free Cash Flow Per Share | 1.13 | 1.72 | 2.60 | 1.41 | 1.17 | |
Cash Interest Paid | 4,547 | 3,359 | 627 | 185 | 453 | |
Cash Income Tax Paid | 123 | 90 | -109 | 269 | 81 | |