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

Net Income

8,469

7,116

7,396

6,665

6,896

6,897

Depreciation & Amortization

584

571

565

559

549

543

Stock Based Compensation

1,018

1,015

999

891

832

845

Net Change in Loans Held-for-Sale

-1,408

1,481

2,599

312

-5,500.5

1,281

Other Adjustments

-510

-131

-255

-459

-285

-417

Changes in Accrued Expenses

10,658

17,760

-8,179

-13,131

8,398

-724

Changes in Other Operating Activities

26,768

-38,536

-6,789

29,625

-51,868

7,163

Cash from Operating Activities

46,874

-9,132

-2,184

25,914

-37,276

18,096

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

Provision for Credit Losses

1,295

1,592

1,480

1,452

1,542

1,508

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

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

27,757

-30,109

-54,566

64,776

264

-22,169

Net Change in Loans Held-for-Investment

-20,270

-37,824

-16,347

-21,585

-20,749

-9,114

Net Change in Securities and Investments

-4,990

12,478

-17,298

-32,499

-5,742

30,778

Other Investing Activities

-554

-1,463

-799

-1,282

-1,031

-1,018

Cash from Investing Activities

1,943

-56,918

-89,010

9,410

-27,258

-1,523

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

Net Change in Deposits

-9,405

22,049

24,097

35,115

19,861

-36,005

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

-56,872

27,377

44,312

-66,200

29,852

38,448

Issuance of Long-Term Debt

18,929

23,286

33,640

14,090

12,220

14,711

Repayments of Long-Term Debt

-21,929

-19,631

-16,333

-17,700

-16,569

-19,535

Net Issuance / (Repayments) of Long-Term Debt

-3,000

3,655

17,307

-3,610

-4,349

-4,824

Repurchases of Common Shares

-5,300

-5,302

-4,521

-3,535

-3,534

-3,535

Net Issuance / (Repurchases) of Common Shares

-5,300

-5,302

-4,521

-3,535

-3,534

-3,535

Issuance of Preferred Shares

2,497

2,996

—

—

—

—

Repurchases of Preferred Shares

—

-1,334.5

-2,669

-1,400

-2,000

-1,854

Net Issuance / (Repurchases) of Preferred Shares

2,497

1,661.5

-2,669

-1,400

-2,000

-1,854

Common Share Dividends Paid

-2,451

-2,200

-2,552

-2,275

-2,493

-2,216

Other Financing Activities

6,541

6,484

-3,142

5,136

-557

1,686

Cash from Financing Activities

-67,990

55,059

72,832

-36,768

36,779

-8,300

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

Free Cash Flow

46,874

-9,132

-2,184

25,914

-37,276

18,096

Levered Free Cash Flow

43,050

-9,725

9,894

19,842

-40,890

8,740

Unlevered Free Cash Flow

38,010

-20,205

-14,403

17,053

-42,921

6,982

Net Change in Cash

-19,173

-10,991

-18,362

-1,444

-27,755

8,273