Operating ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Net Income

3,626

3,225

2,994

3,401

2,707

3,068

Depreciation & Amortization

-107

-124

-144

-159

-165

-173

Stock Based Compensation

200

198

200

193

187

185

Other Adjustments

146

1

-168

139

126.5

324.5

Changes in Accrued Interest and Accounts Receivable

-457

157

-5

215

173

-248

Changes in Accounts Payable

105

48

89

105

263

191

Changes in Other Operating Activities

1,934

3,373

3,868

2,692

5,082

2,915.5

Cash from Operating Activities

6,037

6,881

6,837

6,595

8,355

6,232

Cash Flow StatementSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Provision for Credit Losses

11

5

5

9

4

-7

Investing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Net Change in Loans Held-for-Investment

-354

-277

-271

-238

-234

-199

Net Change in Securities and Investments

-483

-978

-1,697

-555

-1,686

-3,718

Payments for Business Acquisitions

—

—

—

-33

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Capital Expenditure

-176

-181

-160

-176

-168

-169

Other Investing Activities

323

377

431

451

474

543

Cash from Investing Activities

-718

-1,087

-1,723

-551

-1,688

-3,645

Financing ActivitiesSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Net Change in Deposits

-2,515

-2,020

-1,680

-1,932

-427

338

Issuance of Long-Term Debt

1,207

1,410

1,411

1,273

—

—

Repayments of Long-Term Debt

-1,905

-2,084

-1,666

-1,565

-1,616

-1,284

Net Issuance / (Repayments) of Long-Term Debt

-698

-674

-255

-292

-1,616

-1,284

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-2,677

-2,558

-2,550

-2,448

-2,250

-2,213

Net Issuance / (Repurchases) of Common Shares

-2,677

-2,558

-2,550

-2,448

-2,250

-2,213

Common Share Dividends Paid

-591

-585

-580

-574

-566

-560

Other Financing Activities

-97

-109

103

81

105.5

145.5

Cash from Financing Activities

-5,744

-5,059

-4,222

-5,165

-3,326

-2,475

Free Cash FlowSep '25Jun '25Mar '25Dec '24Sep '24Jun '24Mar '24Dec '23Sep '23Jun '23Mar '23Dec '22Sep '22Jun '22

Free Cash Flow

5,861

6,700

6,677

6,419

8,187

6,063

Levered Free Cash Flow

4,227

5,824

6,387

5,786

6,276

4,300.5

Unlevered Free Cash Flow

1,299

3,273

3,648

2,677

5,185

2,516.5

Net Change in Cash

-425

735

892

879

3,341

112