Net Income | 140.64 | 118.78 | 152 | 154.89 | 104.39 | |
Depreciation & Amortization | 27.5 | 22.27 | 19.06 | 19.88 | 20.55 | |
Other Amortization | 0.44 | 0.44 | 0.44 | 0.44 | 0.23 | |
Gain (Loss) on Sale of Assets | -0 | -0.07 | -0.26 | 0.18 | -0.1 | |
Gain (Loss) on Sale of Investments | -0.29 | 16.8 | 4.59 | 5.27 | 4.76 | |
Provision for Credit Losses | 19.61 | 25.27 | 17.15 | -8.26 | 51.13 | |
Net Decrease (Increase) in Loans Originated / Sold - Operating | -5.97 | -1.99 | 0.2 | 0.46 | 10.43 | |
Change in Other Net Operating Assets | 0.75 | -27.91 | 11.93 | -11.98 | -47.07 | |
Other Operating Activities | 0.4 | -0.79 | -26 | -5.35 | -1.46 | |
Operating Cash Flow | 188.57 | 157.46 | 183.22 | 159.19 | 145.27 | |
Operating Cash Flow Growth | 19.76% | -14.06% | 15.10% | 9.58% | -5.34% | |
Capital Expenditures | -11.74 | -9.25 | -7.01 | -7.74 | -8.16 | |
Cash Acquisitions | -1.38 | 44.56 | -2.62 | -1.55 | -6.76 | |
Investment in Securities | -61.75 | 253.95 | -239.33 | -496.97 | -338.34 | |
Net Decrease (Increase) in Loans Originated / Sold - Investing | -337.66 | -338.11 | -659.95 | -9.31 | -378.77 | |
Other Investing Activities | 13.38 | 4.62 | -17.32 | -33.33 | 18.32 | |
Investing Cash Flow | -399.16 | -44.23 | -926.22 | -547.61 | -712.59 | |
Short-Term Debt Issued | - | - | 487.22 | - | - | |
Long-Term Debt Issued | - | 25 | 1.52 | - | 100 | |
Total Debt Issued | - | 25 | 488.74 | - | 100 | |
Short-Term Debt Repaid | -223.71 | -231.74 | - | -70.59 | -486.89 | |
Long-Term Debt Repaid | -0.15 | -0.12 | -12.7 | -25.1 | -25.11 | |
Total Debt Repaid | -223.86 | -231.86 | -12.7 | -95.69 | -512 | |
Net Debt Issued (Repaid) | -223.86 | -206.86 | 476.04 | -95.69 | -412 | |
Issuance of Common Stock | 0.06 | 0.09 | - | 0.11 | 0.18 | |
Repurchase of Common Stock | -2.24 | -6.82 | -16.46 | -24.65 | -9.52 | |
Common Dividends Paid | -62.26 | -55.89 | -49.77 | -47.74 | -47.21 | |
Net Increase (Decrease) in Deposit Accounts | 577.77 | 164.09 | -738.54 | 1,153 | 1,494 | |
Other Financing Activities | - | - | - | - | -2.18 | |
Financing Cash Flow | 289.46 | -105.39 | -328.73 | 984.81 | 1,023 | |
Net Cash Flow | 78.87 | 7.84 | -1,072 | 596.39 | 455.84 | |
Free Cash Flow | 176.83 | 148.2 | 176.21 | 151.45 | 137.12 | |
Free Cash Flow Growth | 19.31% | -15.90% | 16.36% | 10.45% | -6.61% | |
Free Cash Flow Margin | 31.73% | 30.22% | 35.20% | 31.09% | 33.38% | |
Free Cash Flow Per Share | 3.73 | 3.31 | 4.08 | 3.46 | 3.12 | |
Cash Interest Paid | 215.15 | 130.18 | 20.61 | 20.29 | 31.69 | |
Cash Income Tax Paid | 23.32 | 27.64 | 62.8 | 46.1 | 45.79 | |