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

Net Income

58,028

56,533

59,695

58,471

53,773

54,026

Depreciation & Amortization

8,474

8,172

7,964

7,938

9,310

9,362

Net Change in Loans Held-for-Sale

-6,771

-13,666

-10,477

-6,935

-10,736

-4,154

Other Adjustments

7,815

4,699

5,429

-4,109

2,173

-1,318

Changes in Trading Assets

-162,956

-150,228

-116,168

-95,729

-160,696

-86,444

Changes in Securities Borrowed

4,098

-24,785

-40,017

-18,762

-63,738

-35,148

Changes in Accrued Interest and Accounts Receivable

-20,167

10,423

11,212

5,725

4,603

-24,730

Changes in Trading Liabilities

-3,071

-21,186

-49,274

2,276

28,023

63,386

Changes in Accounts Payable

-11,505

-21,013

-10,425

-90

3,966

12,338

Changes in Other Operating Activities

-5,891

-9,470

-1,632

-1,490

1,030

1,251

Cash from Operating Activities

-119,748

-148,615

-139,693

-42,012

-129,539

-10,339

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

Provision for Credit Losses

12,188

11,896

12,099

10,678

10,809

9,082

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

-34,952

-77,660

-98,814

-18,706

-40,561

-67,006

Net Change in Loans Held-for-Investment

-99,507

-86,987

-43,803

-25,255

-24,682

-22,698

Net Change in Securities and Investments

-147,620

-146,115

-89,967

-114,934

-28,330

23,582

Payments for Business Acquisitions

—

—

—

-2,362

—

—

Other Investing Activities

-12,748

-6,159

-3,154

-2,146

-2,848

-6,008

Cash from Investing Activities

-294,827

-316,921

-238,100

-163,403

-101,141

-75,526

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

Net Change in Deposits

120,587

163,973

63,319

3,299

33,153

-11,626

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

178,247

194,474

207,352

80,288

120,506

134,518

Issuance of Short-Term Debt

16,249

15,907

16,813

7,439

2,118

3,505

Net Issuance / (Repayments) of Short-Term Debt

16,249

15,907

16,813

7,439

2,118

3,505

Issuance of Long-Term Debt

115,980

109,696

110,455

109,915

111,549

110,163

Repayments of Long-Term Debt

-107,837

-100,716

-103,809

-96,605

-83,503

-79,587

Net Issuance / (Repayments) of Long-Term Debt

8,143

8,980

6,646

13,310

28,046

30,576

Repurchases of Common Shares

-27,628

-25,696

-23,526

-18,830

-16,804

-12,825

Net Issuance / (Repurchases) of Common Shares

-27,628

-25,696

-23,526

-18,830

-16,804

-12,825

Issuance of Preferred Shares

—

—

—

2,500

—

—

Repurchases of Preferred Shares

—

-8,350

-12,850

-9,850

—

—

Net Issuance / (Repurchases) of Preferred Shares

—

-8,350

-12,850

-7,350

—

—

Common Share Dividends Paid

-16,066

-15,541

-15,113

-14,783

-14,351

-14,082

Other Financing Activities

-547

-2,343

-5,303

74

-8,663

-3,373

Cash from Financing Activities

277,385

335,904

240,338

63,447

143,255

128,193

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

Free Cash Flow

-119,748

-148,615

-139,693

-42,012

-129,539

-10,339

Levered Free Cash Flow

-109,967

-128,047

-116,640

-22,515

-95,270

26,312

Unlevered Free Cash Flow

-191,018

-208,087

-198,340

-100,132

-177,502

-59,985

Net Change in Cash

-137,190

-129,632

-137,455

-141,968

-87,425

42,328