FRA:4QR Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	14.78	19.8	15.69	10.1
Depreciation & Amortization	2.12	2.11	1.93	1.41
Gain (Loss) on Sale of Assets	-0.01	-	0.01	-0.01
Gain (Loss) on Sale of Investments	0.45	0.46	1.01	1.06
Provision for Credit Losses	2.96	1.46	1.8	2.11
Accrued Interest Receivable	-0.18	0.56	-0.96	0.63
Change in Accounts Payable	-0.37	0.73	0.21	0.62
Change in Income Taxes	1.27	-1.76	1.97	-0.07
Change in Other Net Operating Assets	-1	-0.37	2.07	0.59
Other Operating Activities	-1.08	-2.13	-0.44	-0.12
Operating Cash Flow	19.64	21.38	23.7	16.55
Operating Cash Flow Growth	-8.14%	-9.81%	43.20%	19.93%
Capital Expenditures	-1.04	-0.79	-2.14	-1.25
Sale of Property, Plant and Equipment	-	-	-	0.01
Investment in Securities	23.15	29.32	-56.27	-98.9
Net Decrease (Increase) in Loans Originated / Sold - Investing	-11.53	58.09	-113.39	-218.33
Other Investing Activities	2.38	0.96	-2.43	-1.15
Investing Cash Flow	12.95	87.58	-174.23	-319.37
Short-Term Debt Issued	-	62	-	-
Total Debt Issued	-	62	-	-
Short-Term Debt Repaid	-62	-	-	-
Total Debt Repaid	-62	-	-	-
Net Debt Issued (Repaid)	-62	62	-	-
Issuance of Common Stock	-	0.11	0.03	-
Common Dividends Paid	-8.31	-7.87	-7.5	-7.49
Net Increase (Decrease) in Deposit Accounts	53.15	-161.01	-22.62	235.46
Financing Cash Flow	-17.16	-106.77	-30.09	227.97
Net Cash Flow	15.43	2.19	-180.62	-74.85
Free Cash Flow	18.6	20.59	21.56	15.3
Free Cash Flow Growth	-9.68%	-4.50%	40.94%	20.84%
Free Cash Flow Margin	38.26%	38.54%	46.77%	41.42%
Free Cash Flow Per Share	1.08	1.20	1.26	0.90
Cash Interest Paid	13.9	11.01	3.15	2.08
Cash Income Tax Paid	6.45	9.73	6.77	3.03

Source: S&P Global Market Intelligence. Banks template. Financial Sources.