Net Income | 707,923 | 640,620 | 459,971 | 380,528 | 318,332 | |
Depreciation & Amortization | 38,052 | 30,921 | 23,455 | 16,807 | 13,850 | |
Gain (Loss) on Sale of Assets | -140.3 | -74,168 | -80.5 | 32.5 | 2.9 | |
Gain (Loss) on Sale of Investments | 39,962 | -59,911 | 13,970 | -7,251 | 22,508 | |
Provision for Credit Losses | 141,746 | 141,183 | 138,541 | 187,052 | 192,101 | |
Change in Other Net Operating Assets | -3,047,026 | -3,866,710 | -3,672,014 | -2,921,841 | -1,976,346 | |
Other Operating Activities | 30,932 | -8,207 | -10,178 | -21,157 | -20,821 | |
Operating Cash Flow | -2,067,691 | -3,178,955 | -3,038,465 | -2,362,417 | -1,450,373 | |
Capital Expenditures | -40,759 | -42,867 | -34,666 | -22,362 | -16,962 | |
Sale of Property, Plant and Equipment | 1,007 | 998.2 | 426.8 | 199.1 | 152.8 | |
Cash Acquisitions | -674.7 | - | - | - | - | |
Divestitures | 1,920 | 95,007 | - | - | - | |
Investing Cash Flow | -38,506 | 53,138 | -34,239 | -22,163 | -16,809 | |
Long-Term Debt Issued | 11,820 | 23,500 | 410,073 | 526,208 | 3,565 | |
Long-Term Debt Repaid | -975,627 | -75,728 | -120,770 | -36,500 | -94,941 | |
Net Debt Issued (Repaid) | -963,807 | -52,228 | 289,303 | 489,708 | -91,376 | |
Issuance of Common Stock | 63,465 | 84,425 | 34,158 | 26,098 | 17,601 | |
Common Dividends Paid | -148,262 | -84,044 | -86,045 | -35,924 | - | |
Net Increase (Decrease) in Deposit Accounts | 3,340,110 | 3,369,648 | 3,246,602 | 2,242,822 | 1,875,137 | |
Other Financing Activities | 23,829 | 12,017 | 1,990 | 1,358 | 561.2 | |
Financing Cash Flow | 2,315,334 | 3,329,818 | 3,486,008 | 2,724,062 | 1,801,924 | |
Foreign Exchange Rate Adjustments | 1,997 | 1,049 | 4,317 | 1,651 | -1,418 | |
Net Cash Flow | 211,134 | 316,867 | 417,621 | 341,132 | 333,324 | |
Free Cash Flow | -2,108,450 | -3,221,822 | -3,073,131 | -2,384,780 | -1,467,334 | |
Free Cash Flow Margin | -77.28% | -140.79% | -271.88% | -261.53% | -188.61% | |
Free Cash Flow Per Share | -275.17 | -452.68 | -549.64 | -428.07 | -265.56 | |
Cash Interest Paid | - | 3,961 | 176.2 | 270.6 | 196.1 | |
Cash Income Tax Paid | 197,087 | 228,428 | 163,675 | 148,382 | 130,215 | |