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

Net Income

1,822

1,643

1,499

1,627

1,505

1,477

Depreciation & Amortization

101

82

90

164

21

37

Net Change in Loans Held-for-Sale

707

-658

-297

-133

220

-249

Other Adjustments

84

128

144

-82

205

-166

Changes in Trading Assets

-1,647

-151

-1,495

287

-662

-18

Changes in Accrued Expenses

306

-784

-1,611

-810

371

-671

Changes in Other Operating Activities

1,116

966

942

591

1,384

390

Cash from Operating Activities

2,656

1,480

-509

1,800

3,287

1,035

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

Provision for Credit Losses

167

254

219

156

243

235

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

-669

257

-445

219

-773

171

Net Change in Loans Held-for-Investment

-631

-7,719

-2,653

4,413

-214

-1,906

Net Change in Securities and Investments

1,307

-3,721

2,263

3,019

-2,565

-8,027

Payments for Business Acquisitions

—

—

—

—

—

—

Proceeds from Business Divestments

—

—

—

—

—

—

Other Investing Activities

-827

-525

-145

-516

-230

-266

Cash from Investing Activities

-820

-11,708

-980

7,135

-3,782

-10,028

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

Net Change in Deposits

6,051

3,782

-3,823

2,697

7,646

-9,209

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

132

-33

-3

37

67

-11

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

3,893

5,495

2,742

5,725

4,175

1,903

Repayments of Long-Term Debt

-3,000

-5,700

-4,750

-10,806

-7,790

-3,433

Net Issuance / (Repayments) of Long-Term Debt

893

-205

-2,008

-5,081

-3,615

-1,530

Issuance of Common Shares

61

-25

25

9

60

-24

Repurchases of Common Shares

-334

-336

-262

-221

-130

-113

Net Issuance / (Repurchases) of Common Shares

-273

-361

-237

-212

-70

-137

Issuance of Preferred Shares

—

—

—

—

—

—

Repurchases of Preferred Shares

—

—

—

-500

-250

—

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-500

-250

—

Common Share Dividends Paid

-678

-642

-639

-644

-646

-623

Preferred Share Dividends Paid

-71

-83

-71

-94

-82

-95

Other Financing Activities

621

-270

419

-49

625

-225

Cash from Financing Activities

6,641

2,222

-6,362

-3,870

2,400

-11,271

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

Free Cash Flow

2,656

1,480

-509

1,800

3,287

1,035

Levered Free Cash Flow

2,504

1,450

-2,674

-3,335

-1,095

-430

Unlevered Free Cash Flow

-124

113

-2,074

232

1,114

-262

Net Change in Cash

8,477

-8,006

-7,851

5,065

1,905

-20,264