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

Net Income

21,198

20,759

20,146

19,965

18,212

18,778

Depreciation & Amortization

7,574

7,518

7,597

7,558

7,068

6,882

Stock Based Compensation

—

—

—

—

—

—

Net Change in Loans Held-for-Sale

-7,673

-5,215

-5,819

-6,168

-6,632

-4,812

Other Adjustments

24

5,368

2,591

-2,383

12,146

2,895

Changes in Trading Assets

-42,363

-10,091

-15,421

-20,491

-21,854

-10,240

Changes in Accrued Expenses

10,189

-638

3,054

822

9,199

5,277

Changes in Other Operating Activities

-6,711

-30,941

-12,288

-602

-7,946

2,150

Cash from Operating Activities

-14,218

-9,143

4,123

3,035

12,339

23,632

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

Provision for Credit Losses

3,713

4,097

4,328

4,334

5,021

5,153

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

-51,482

-24,852

-60,227

-27,022

-34,811

-15,611

Net Change in Loans Held-for-Investment

-36,657

-8,247

6,644

21,451

28,142

24,470

Net Change in Securities and Investments

-15,966

-9,210

-11,759

-9,887

-10,574

1,517

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

716

687

1,146

-193

-880

881

Cash from Investing Activities

-103,589

-41,822

-64,454

-15,851

-18,818

9,908

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

Net Change in Deposits

17,715

-25,191

-21,421

13,631

-5,264

21,310

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

118,218

68,624

30,225

18,710

18,564

34,579

Issuance of Long-Term Debt

34,251

27,673

21,762

29,014

40,501

64,143

Repayments of Long-Term Debt

-38,092

-36,584

-38,595

-55,582

-55,414

-51,614

Net Issuance / (Repayments) of Long-Term Debt

-3,841

-8,911

-16,833

-26,568

-14,913

12,529

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-16,516

-13,951

-16,947

-19,448

-17,798

-15,771

Net Issuance / (Repurchases) of Common Shares

-16,516

-13,951

-16,947

-19,448

-17,798

-15,771

Issuance of Preferred Shares

—

—

—

1,997

—

—

Repurchases of Preferred Shares

—

—

—

-2,840

—

-4,592

Net Issuance / (Repurchases) of Preferred Shares

—

—

—

-843

—

-4,592

Common Share Dividends Paid

-5,361

-5,287

-5,204

-5,133

-5,073

-5,000

Preferred Share Dividends Paid

-10

5

-22

—

4

66

Other Financing Activities

-1,111

-1,069

-985

-784

-539

-46

Cash from Financing Activities

106,195

13,318

-32,087

-21,334

-26,103

42,822

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

Free Cash Flow

-14,218

-9,143

4,123

3,035

12,339

23,632

Levered Free Cash Flow

-15,180

-23,580

-14,982

-20,675

-11,481

34,161

Unlevered Free Cash Flow

-31,311

-34,152

-17,058

-12,713

-13,533

4,069

Net Change in Cash

-11,612

-37,647

-92,418

-34,150

-32,582

76,362