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

Net Income

139.4

97.3

71.1

410.6

60.7

17.4

Depreciation & Amortization

59.2

56.7

55.3

155

51.8

49.6

Share-Based Compensation Expense

66.5

63.3

63.8

191.1

63.6

61.1

Net Change in Loans Held-for-Sale

-1,378.8

-1,573.2

-356.1

-1,753.2

-1,223.2

-489.7

Other Adjustments

-34.3

-119.4

-74.2

-392.7

-88.9

-56.8

Changes in Accrued Interest and Accounts Receivable

-3.5

-17.4

—

6.2

-13.4

7.2

Changes in Other Operating Activities

-163.6

15.8

256

-491.7

-30.3

-114.4

Cash from Operating Activities

-1,305.9

-1,466.9

21.5

-1,858.1

-1,173.6

-484.4

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

Provision for Credit Losses

9.2

10

5.7

24.5

6

11.6

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

Net Change in Loans Held-for-Investment

-1,288.5

-1,456.5

-1,161.5

79.7

-38.7

-1,565.7

Net Change in Securities and Investments

-160.8

-147.1

-224.5

-1,079.7

0.4

-589.8

Payments for Business Acquisitions

—

—

—

—

—

—

Capital Expenditure

-60

-63.5

-52.6

-122.3

-43.3

-36.7

Purchases of Intangible Assets

-3.2

-2.5

-1.6

-7.2

-2.5

-2.8

Other Investing Activities

—

—

—

—

—

—

Cash from Investing Activities

-1,459.5

-1,722.5

-1,440.2

-3,559.8

-84

-2,194.9

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

Net Change in Deposits

3,334.9

2,285.8

1,480.6

4,057.6

1,356.7

1,400.4

Issuance of Short-Term Debt

—

—

—

—

—

—

Repayments of Short-Term Debt

—

—

—

—

—

—

Net Issuance / (Repayments) of Short-Term Debt

—

—

—

—

—

—

Issuance of Long-Term Debt

—

—

—

—

—

422.6

Repayments of Long-Term Debt

-3.1

-4.4

-18.2

-182.8

-43.1

-126.9

Net Issuance / (Repayments) of Long-Term Debt

-3.1

-4.4

-18.2

-182.8

-43.1

295.8

Issuance of Common Shares

1,706.2

12.4

0.2

20.9

0.1

0.2

Repurchases of Common Shares

-10

-4.3

-5.6

-18.8

-4.9

-4

Net Issuance / (Repurchases) of Common Shares

1,696.2

8.1

-5.4

2.1

-4.7

-3.8

Preferred Share Dividends Paid

—

—

—

—

—

-16.5

Other Financing Activities

-1,230.6

898.9

-31.3

442.1

186.3

-30.3

Cash from Financing Activities

3,797.4

3,188.4

1,425.8

3,979.1

1,495.2

1,263.1

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

Free Cash Flow

-1,365.9

-1,530.4

-31.1

-242.4

-1,216.9

-521.1

Levered Free Cash Flow

-31.5

84.6

311.6

-6.8

-17.5

218.9

Unlevered Free Cash Flow

-167.8

-8.3

258.7

-326.5

-35.2

-94.3

Net Change in Cash

1,032.1

-1

7

-260.2

237.6

-1,416.1