Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2018) 12 Months |
(Sep 30 2018) 9 Months |
(Jun 30 2018) 6 Months |
(Mar 31 2018) 3 Months |
(Dec 31 2017) 12 Months |
Income |
487.48 |
339.96 |
236.09 |
126.25 |
288.93 |
Depreciation & amortization |
13.83 |
9.98 |
6.48 |
3.12 |
11.17 |
Amortization of Other Assets |
10.91 |
8.32 |
5.30 |
2.70 |
8.73 |
Accretion Expense
|
- |
- |
- |
- |
- |
Provision for loan losses |
- |
- |
- |
- |
- |
Provision for Doubtful Accounts |
244.86 |
187.25 |
117.20 |
53.93 |
185.77 |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
Stockbased compensation |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Assets, Total |
- |
- |
- |
- |
- |
Share-based Compensation |
31.50 |
25.83 |
20.26 |
14.75 |
27.90 |
Derivatives |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash for Operating Activities |
- |
- |
- |
- |
4.25 |
Loss Income From Discontinued Operations Net Of Tax |
- |
- |
- |
- |
- |
Gains Losses On Sales Of Loans And Securities Net Indirect Method |
- |
- |
- |
- |
- |
Gains On Debt Repurchases |
- |
- |
- |
- |
- |
Goodwill And Acquired Intangible Assets Impairment And Amortization Expense |
- |
- |
- |
- |
- |
Unrealized Gains Or Losses On Derivative And Hedging Activities |
- |
- |
- |
- |
- |
Student Loans Originated For Sale |
- |
- |
- |
- |
- |
Decrease In Restricted Cash Other |
- |
- |
- |
- |
- |
Deferred Taxprovisioncashflowrelated |
- |
- |
- |
- |
- |
Amortization of F D I Cfees |
- |
- |
- |
- |
- |
Amortizationofbrokereddepositplacement |
- |
- |
- |
- |
- |
Accretion Of Discount |
- |
- |
- |
- |
- |
Gainslossesonsalestoaffiliates |
- |
- |
- |
- |
- |
Loans And Leases Receivable Gain Loss On Sales Net |
- |
- |
-76.87 |
- |
- |
Amortization of Brokered Deposit Placement |
5.18 |
2.62 |
0.11 |
- |
- |
Amortization of A B C P Upfront Fee |
- |
- |
1.79 |
- |
- |
Net Increase Decreasein Loans Held for Sale |
- |
- |
- |
- |
- |
Financing Receivable And Off Balance Sheet Excluding Accrued Interest Credit Loss Expense Reversal |
-4.07 |
-1.08 |
- |
- |
- |
Amortization Of Brokered Deposit Placement |
- |
- |
- |
- |
- |
Interest Incomeon Tax Indemnification Receivable |
- |
- |
- |
- |
- |
Amortization Of Acquired Intangible Assets Including Impairment Of Intangible Assets |
- |
- |
- |
- |
- |
Income taxes |
-63.30 |
-129.10 |
-26.90 |
39.84 |
-58.75 |
Losses/ -gains on Investments net |
-1.35 |
6.07 |
1.18 |
-3.88 |
7.25 |
Increase (Decrease) in Accrued Interest Receivable, Net |
-828.47 |
-601.97 |
-389.82 |
-201.78 |
-643.45 |
Increase (Decrease) in Due to Related Parties, Total |
- |
-0.68 |
-0.76 |
0.42 |
-0.59 |
Increase (Decrease) in Interest Payable, Net |
25.98 |
27.27 |
11.30 |
11.03 |
14.30 |
Other Assets |
- |
- |
- |
- |
- |
Other liabilities |
- |
- |
- |
- |
- |
Other Working Capital |
-54.57 |
-57.40 |
-59.74 |
-54.59 |
-70.75 |
Other Noncash Income (Expense) |
7.45 |
5.43 |
3.30 |
1.76 |
5.84 |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
-2.29 |
-6.74 |
-7.81 |
-9.28 |
29.61 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
-102.74 |
-92.40 |
-79.49 |
-14.16 |
-166.91 |
Capital Expenditures |
- |
- |
- |
- |
- |
Sale of Capital Items |
- |
- |
- |
- |
- |
Proceeds from Sale and Maturity of Available-for-sale Securities |
77.90 |
70.84 |
62.24 |
10.37 |
40.04 |
Payments to Acquire Available-for-sale Securities, Debt |
-15.88 |
-7.91 |
-2.91 |
- |
-78.33 |
Securit. Available-for-Sale Liq. |
- |
- |
- |
- |
- |
Loans Purchased From Securitized Trusts Primarily Loan Consolidations |
- |
- |
- |
- |
- |
Installment Payments Claims And Other |
- |
- |
- |
- |
- |
Payments To Acquire Held To Maturity And Other Securities |
- |
- |
- |
- |
- |
Proceeds From Sale And Maturity Of Held To Maturity And Other Securities |
- |
- |
- |
- |
- |
Increase (Decrease) in Restricted Cash |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans |
- |
- |
- |
- |
- |
Reduction of loans |
- |
- |
- |
- |
- |
Installment payments |
- |
- |
- |
- |
- |
Other Loans repayments |
- |
- |
- |
- |
- |
Cash paid for acquisitions |
- |
- |
- |
- |
- |
Payments to Acquire Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Change in Margin Loans |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Net change in federal funds |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Interest Earning Assets |
-5.57 |
-10.49 |
-6.80 |
-10.05 |
27.53 |
Other Net |
-3,311.31 |
-3,267.71 |
-1,641.51 |
-1,541.29 |
-3,201.76 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-3,254.86 |
-3,215.26 |
-1,588.98 |
-1,540.97 |
-3,212.52 |
Short-term debt Net |
- |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
-1.06 |
Long-term debt - borrowings |
- |
- |
- |
- |
197.00 |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Deposits |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Comm. Stock |
- |
- |
- |
- |
- |
Exercise of stock options |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
- |
- |
- |
- |
-165.00 |
Derivative product |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Other net |
2,499.26 |
2,387.01 |
1,260.48 |
1,011.54 |
1,567.42 |
Borrowings Collateralized By Loans In Trust Issued |
499.39 |
- |
620.68 |
- |
- |
Borrowings Collateralized By Loans In Trust Repaid |
-40.62 |
-20.28 |
-27.20 |
- |
- |
Asset Backed Financing Facilities Net Activity |
- |
- |
- |
- |
- |
Us Department Education Participation Program Facility |
- |
- |
- |
- |
- |
Us Department Education Conduit Program Facility Net |
- |
- |
- |
- |
- |
Retail And Other Deposits Net |
- |
- |
- |
- |
- |
Netincreasein Retailcertificatesofdeposit |
- |
- |
- |
- |
- |
Netincreasein M M D Adeposits |
- |
- |
- |
- |
- |
Net Increase Decreasein Deposits with Related Parties |
- |
- |
- |
- |
- |
Specialcashcontribution from Spin Off |
- |
- |
- |
- |
- |
Capitalcontributionstofromrelatedparty |
- |
- |
- |
- |
- |
Cashdividendpaidtoparent |
- |
- |
- |
- |
- |
Net Increase Decreasein Upfront Loan Fees |
-1.44 |
-1.25 |
- |
- |
- |
Payments of Ordinary Dividends, Preferred Stock and Preference Stock |
- |
- |
- |
- |
- |
Dividends paid |
-15.64 |
-11.44 |
-7.32 |
-3.40 |
-15.71 |
Net Cash flow from
Financing Activities |
4,403.32 |
3,626.20 |
2,190.75 |
1,474.68 |
2,994.97 |
Effect of exchange rate on cash flow |
1,045.72 |
318.54 |
522.27 |
-80.44 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
-102.74 |
-92.40 |
-79.49 |
-14.16 |
-166.91 |
Total Cash Flow |
- |
- |
- |
- |
-384.45 |
Cash & cash equiv. at beg.
of the Year |
2,559.11 |
1,839.05 |
2,043.79 |
1,435.65 |
1,918.79 |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
207.87 |
94.74 |
269.02 |
Cash Income taxes paid |
- |
- |
- |
- |
- |