Burke & Herbert Financial Services Corp. (BHRB)

BHRB Cash Flow Statement

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

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	117.45	117.31	35.71	22.69	44.01	36.17
Depreciation & Amortization	22.3	22.72	17.41	2.87	3.05	3.21
Provision for Credit Losses	1.03	1.52	24.22	0.21	-7.47	-1
Stock-Based Compensation	4.62	4.78	2.88	2.46	2	0.28
Net Change in Loans Held-for-Sale	1.32	1.97	-0.83	-1.5	7.25	7.01
Other Adjustments	-17.12	-18.09	-27.77	5.85	7.97	8.15
Changes in Accrued Interest and Accounts Receivable	-3.14	-0.99	3.03	-0.41	-0.23	-1.47
Changes in Accounts Payable	-5.69	36.74	63.66	6.48	3.96	0.03
Changes in Other Operating Activities	-27.24	-58.02	-32.5	3.85	0.5	2.58
Operating Cash Flow	96.79	107.93	85.8	42.51	61.06	54.95
Operating Cash Flow Growth	-16.82%	25.80%	101.84%	-30.38%	11.11%	-
Net Change in Loans Held-for-Investment	287.97	322.38	92.17	-200.54	-151.35	88.72
Net Change in Securities and Investments	-379.56	-151.88	-19.62	167.06	37.53	-474.56
Payments for Business Acquisitions	-1.3	-	52.61	-	-	-
Capital Expenditures	-11.8	-11.71	-4.57	-14.25	-23.08	-1.08
Sale of Property, Plant & Equipment	-0.01	0.16	0.76	3.38	8.26	2.56
Other Investing Activities	-22.16	-22.24	2.21	1.17	1.23	0.24
Investing Cash Flow	-126.87	136.72	123.56	-43.17	-127.41	-384.13
Net Change in Deposits	-210.7	-112.4	-186.19	81.48	-13.02	143.97
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	225	85	93	-71.1	68.1	50
Long-Term Debt Repaid	-0.26	-30.24	-0.22	-0.12	-0.15	-0.15
Net Long-Term Debt Issued (Repaid)	-0.26	-30.24	-0.22	-0.12	-0.15	-0.15
Issuance of Common Stock	0.74	0.71	3.5	0.35	0.1	-1.12
Net Common Stock Issued (Repurchased)	0.74	0.71	3.5	0.35	0.1	-1.12
Common Dividends Paid	-33.95	-33.92	-28.64	-15.75	-15.74	-14.87
Financing Cash Flow	-49.18	-90.84	-118.54	-5.14	39.29	177.83
Net Cash Flow	-79.25	153.81	90.82	-5.8	-27.07	-151.34
Free Cash Flow	84.99	96.23	81.23	28.26	37.98	53.87
Free Cash Flow Growth	-11.68%	18.46%	187.44%	-25.60%	-29.49%	-
FCF Margin	99.38%	28.26%	34.17%	25.35%	29.62%	46.90%
Free Cash Flow Per Share	5.62	6.38	6.53	3.76	5.09	7.25
Levered Free Cash Flow	90.72	74.92	81.85	21.11	28.07	39.28
Unlevered Free Cash Flow	-25.58	-11.25	47.03	-1.47	-15.79	3.27

Updated May 8, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q