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

Net Income

29,646

28,073

27,854

27,132

23,611

24,517

Depreciation & Amortization

2,279

2,244

2,216

2,189

2,157

2,125

Share-Based Compensation Expense

3,923

3,737

3,567

3,433

3,270

3,026

Net Change in Loans Held-for-Sale

7,305

5,373

5,173

-4,321

—

—

Other Adjustments

-1,372

-1,130

-1,416

-2,035

-2,300

-3,150

Changes in Accrued Expenses

7,108

4,848

-13,636

1,450

14,948

6,913

Changes in Other Operating Activities

11,068

-67,568

-21,869

-42,474

-45,593

9,113

Cash from Operating Activities

61,472

-22,678

4,550

-8,805

-1,995

47,053

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

Provision for Credit Losses

5,819

6,066

5,982

5,821

5,473

5,165

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

Net Change in Short-Term Interbank Lending and Reverse Repurchase Agreements

7,858

-19,635

-11,695

10,389

-26,113

-59,359

Net Change in Loans Held-for-Investment

-96,026

-96,505

-67,795

-48,481

-32,476

-10,709

Net Change in Securities and Investments

-42,309

-43,061

-24,761

-48,456

-101,847

-122,297

Other Investing Activities

-4,098

-4,575

-4,130

-4,145

-3,850

-4,576

Cash from Investing Activities

-134,575

-163,776

-108,381

-90,693

-164,286

-196,962

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

Net Change in Deposits

71,856

101,122

43,068

41,640

45,751

33,282

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

-51,383

35,341

46,412

47,871

97,255

79,479

Issuance of Long-Term Debt

89,945

83,236

74,661

56,683

55,034

65,060

Repayments of Long-Term Debt

-75,593

-70,233

-70,137

-70,411

-65,115

-58,445

Net Issuance / (Repayments) of Long-Term Debt

14,352

13,003

4,524

-13,728

-10,081

6,615

Repurchases of Common Shares

-18,658

-16,892

-15,125

-13,104

-10,380

-7,846

Net Issuance / (Repurchases) of Common Shares

-18,658

-16,892

-15,125

-13,104

-10,380

-7,846

Issuance of Preferred Shares

—

—

—

—

—

—

Repurchases of Preferred Shares

—

-7,403.5

-7,923

-5,254

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

-7,403.5

-7,923

-5,254

—

—

Common Share Dividends Paid

-9,478

-9,520

-9,536

-9,503

-9,461

-9,379

Other Financing Activities

15,019

7,921

3,123

12,447

-801

-1,020

Cash from Financing Activities

60,369

127,902

64,543

60,369

11,291

99,277

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

Free Cash Flow

61,472

-22,678

4,550

-8,805

-1,995

47,053

Levered Free Cash Flow

63,061

-20,879

-2,414

-27,060

-16,627

47,598

Unlevered Free Cash Flow

20,455

-60,476

-33,289

-38,835

-28,488

18,151

Net Change in Cash

-12,734

-58,552

-39,288

-39,129

-154,990

-50,632