Operating ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Income

10,326

10,433

9,532

9,246

9,783

6,484

Depreciation & Amortization

3,751

3,767

3,791

3,091

3,180

3,269

Stock Based Compensation

—

—

—

—

—

—

Net Change in Loans Held-for-Sale

-3,214

-2,001

-4,167

-645

-2,927

-7,844

Other Adjustments

5,149

219

-2,602

5,497

2,453

-963

Changes in Trading Assets

-13,614

3,523

-24,014

13,774

-10,425

10,636

Changes in Accrued Expenses

1,222

-1,860

2,682

2,595

2,020

-2,798

Changes in Other Operating Activities

-27,810

-3,131

2,529

-379

-2,304

8,815

Cash from Operating Activities

-22,253

13,110

-10,075

33,707

6,651

19,261

Cash Flow StatementJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Provision for Credit Losses

1,937

2,160

2,174

2,979

2,920

1,741

Investing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

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

515

-25,367

-1,655

-13,956

1,227

-11,381

Net Change in Loans Held-for-Investment

-13,681

5,434

16,017

7,106

7,223

-13,224

Net Change in Securities and Investments

-7,266

-1,944

-7,943

9,460

4,592

9,390

Payments for Business Acquisitions

—

—

—

—

—

—

Other Investing Activities

972

-285

92

789

-398

208

Cash from Investing Activities

-19,460

-22,362

6,511

3,397

12,646

-15,007

Financing ActivitiesJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Net Change in Deposits

-31,101

5,910

7,721

13,589

-39,401

-41,168

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

79,189

-10,565

29,275

5,304

33,110

14,070

Issuance of Long-Term Debt

19,355

8,318

20,696

43,447

5,624

37,359

Repayments of Long-Term Debt

-21,942

-14,642

-40,940

-10,674

-12,212

-7,609

Net Issuance / (Repayments) of Long-Term Debt

-2,587

-6,324

-20,244

32,773

-6,588

29,750

Issuance of Common Shares

—

—

—

—

—

—

Repurchases of Common Shares

-6,516

-7,435

-12,013

-3,758

-8,093

-11

Net Issuance / (Repurchases) of Common Shares

-6,516

-7,435

-12,013

-3,758

-8,093

-11

Issuance of Preferred Shares

—

1,997

—

1,722

—

—

Repurchases of Preferred Shares

-2,000

—

-2,840

-1,168

-557

—

Net Issuance / (Repurchases) of Preferred Shares

-2,000

1,997

-2,840

554

-557

—

Common Share Dividends Paid

-2,605

-2,682

-2,451

-2,549

-2,240

-2,274

Preferred Share Dividends Paid

-554

559

-559

625

-625

558

Other Financing Activities

-882

-187

-597

551

-1,060

-47

Cash from Financing Activities

32,944

-19,626

-1,708

44,530

-24,036

-437

Free Cash FlowJun '25Dec '24Jun '24Dec '23Jun '23Dec '22Jun '22Dec '21Jun '21Dec '20Jun '20Dec '19Jun '19Dec '18

Free Cash Flow

-22,253

13,110

-10,075

33,707

6,651

19,261

Levered Free Cash Flow

-29,208

5,628

-26,303

60,464

-4,745

55,862

Unlevered Free Cash Flow

-36,451

2,299

-15,012

19,081

-7,529

19,922

Net Change in Cash

-8,769

-28,878

-5,272

81,634

-4,739

3,817