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

Net Income

2,233

4,356

790

-989

28,371

3,399

Depreciation & Amortization

1,458

2,636

1,162

2,359

1,391

1,052

Other Adjustments

-18,453

8,920

7,607

-10,218

-24,135

-6,377

Changes in Trading Assets

33,802

4,601

-18,195

9,456

-5,782

-5,098

Changes in Securities Borrowed

14,926

-41,712

17,828

-10,817

7,314

-5,143

Changes in Accrued Interest and Accounts Receivable

5,294

2,617

-438

-821

-5,141

-2,220

Changes in Trading Liabilities

1,514

-1,511

959

-8,128

6,114

-1,247

Changes in Accounts Payable

6,990

-4,562

2,209

-2,726

6,017

-4,088

Changes in Accrued Expenses

-3,954

8,745

-8,503

3,505

-3,409

4,775

Changes in Other Operating Activities

-24,059

36,055

-20,835

86,404

6,265

11,440

Cash from Operating Activities

20,027

20,561

-17,282

68,403

17,665

-3,503

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

Provision for Credit Losses

275

415

136

375

662

4

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

Net Change in Securities and Investments

-13,570

-948

3,367

-921

-2,858

-7,909

Payments for Business Acquisitions

-17

-64

—

-5

1

-914

Proceeds from Business Divestments

482

-121,035

121,291

76

108,451

2,491

Capital Expenditure

-885

-1,317

-691

-855

-830

-1,646

Proceeds from Sale of Property, Plant & Equipment

62

105

3

64

1

161

Cash from Investing Activities

-13,927

-123,262

123,971

-1,641

104,765

-7,817

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

Net Change in Short-Term Interbank Borrowing and Repurchase Agreements

-996

-1,330

2,863

—

—

—

Repayments of Short-Term Debt

3,009

-37,550

-12,444

-30,737

-22,610

-1,809

Net Issuance / (Repayments) of Short-Term Debt

3,009

-37,550

-12,444

-30,737

-22,610

-1,809

Issuance of Long-Term Debt

62,315

39,349

60,796

58,315

51,420

30,655

Repayments of Long-Term Debt

-69,435

-70,544

-59,139

-59,694

-49,777

-31,361

Net Issuance / (Repayments) of Long-Term Debt

-7,120

-31,195

1,657

-1,379

1,643

-706

Repurchases of Common Shares

—

-2,923

—

-643

-2,136

-2,485

Net Issuance / (Repurchases) of Common Shares

—

-2,923

—

-643

-2,136

-2,485

Common Share Dividends Paid

-6,500

744

-3,000

—

-1,679

—

Other Financing Activities

-505

-741

-246

-447

-274

-265

Cash from Financing Activities

-12,112

-72,995

-11,170

-33,206

-25,056

-5,264

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

Free Cash Flow

19,142

19,244

-17,973

67,548

16,835

-5,149

Levered Free Cash Flow

33,195

-58,850

-36,549

45,267

19,332

-1,850

Unlevered Free Cash Flow

35,086

5,552

-26,504

78,377

11,939

-2,175

Net Change in Cash

-6,012

-175,696

95,519

33,556

97,374

-16,584