Eastern Bankshares Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-	119.56	232.18	199.76	154.67
Depreciation & Amortization	-	38.31	23.64	23.42	22.88
Other Amortization	-	-	-	-	-27.99
Gain (Loss) on Sale of Assets	-	2.87	-	-1.41	4.72
Gain (Loss) on Sale of Investments	-	12.05	339.41	11.24	-15.69
Provision for Credit Losses	-	67.38	20.05	17.93	-9.69
Net Decrease (Increase) in Loans Originated / Sold - Operating	-	-	22.13	-	-
Change in Other Net Operating Assets	-	-5.78	32.3	-46.39	47.33
Other Operating Activities	-	22.83	-310.18	-11.85	-16.48
Net Cash from Discontinued Operations	-	-	-123.75	16.82	5.34
Operating Cash Flow	-	283.84	261.69	229.94	174.49
Operating Cash Flow Growth	-	8.46%	13.81%	31.78%	149.80%
Capital Expenditures	-	-13.54	-8.14	-8.63	-5.73
Sale of Property, Plant and Equipment	-	15.12	-	17.31	21.98
Cash Acquisitions	-	24.88	-	-	-9.09
Investment in Securities	-	1,214	2,313	243.39	-2,374
Net Decrease (Increase) in Loans Originated / Sold - Investing	-	-209.09	-429.27	-1,306	380.81
Other Investing Activities	-	27.68	524.33	-22.24	0.57
Investing Cash Flow	-	1,059	2,400	-1,077	-1,986
Long-Term Debt Issued	-	-	-	706.55	2.58
Long-Term Debt Repaid	-	-739.95	-692.61	-	-36.28
Net Debt Issued (Repaid)	-	-739.95	-692.61	706.55	-33.7
Repurchase of Common Stock	-	-27.68	-	-201.62	-23.22
Common Dividends Paid	-	-82.54	-66.67	-65.89	-51.56
Net Increase (Decrease) in Deposit Accounts	-	-178.32	-1,378	-653.95	1,098
Other Financing Activities	-	-0.94	-0.96	-0.67	-0.26
Financing Cash Flow	-	-1,029	-2,138	-215.57	988.98
Net Cash Flow	-	313.8	523.57	-1,062	-822.28
Free Cash Flow	-	270.3	253.55	221.32	168.76
Free Cash Flow Growth	-	6.60%	14.57%	31.14%	160.81%
Free Cash Flow Margin	-	40.70%	86.65%	35.30%	31.42%
Free Cash Flow Per Share	-	1.48	1.56	1.34	0.98
Cash Interest Paid	-	316.13	231.77	35.24	5.35
Cash Income Tax Paid	-	18.79	65.92	41.75	43.3

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