The First Bancorp Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	31.5	27.05	29.52	38.99	36.27	27.13
Depreciation & Amortization	2.2	2.21	2.11	1.98	2.04	2.22
Provision for Credit Losses	2.74	0.53	1.18	1.75	-0.38	6.05
Stock-Based Compensation	0.98	0.9	0.82	0.81	0.86	0.65
Net Change in Loans Held-for-Sale	-0.11	0.14	0.37	0.97	8.1	-2.39
Other Adjustments	1.71	1.57	-1.02	0.73	0.53	-2.57
Changes in Accrued Interest and Accounts Receivable	-5.99	-5.41	-0.68	-21.44	18.6	-17.74
Changes in Other Operating Activities	0.81	-0.92	4.62	17.42	-9.33	9.35
Operating Cash Flow	33.86	26.05	36.92	41.21	56.69	22.7
Operating Cash Flow Growth	33.48%	-29.45%	-10.42%	-27.30%	149.77%	-12.88%
Net Change in Short-Term Interbank Lending and Reverse Repurchase Agreements	9.97	-18.61	0.21	62.99	-10.53	-44.84
Net Change in Loans Held-for-Investment	-92.86	-212.16	-215.08	-267.62	-171.25	-159.08
Net Change in Securities and Investments	27.11	14.82	17.59	-41.63	-17.22	-37.44
Payments for Business Acquisitions	-	-	-	-	-	-6.06
Capital Expenditures	-2.77	-1.48	-2.64	-1.4	-3.76	-2.54
Sale of Property, Plant & Equipment	0.03	0	0	0.04	0	0.07
Other Investing Activities	0.31	-	0.11	0.05	1	-0.18
Investing Cash Flow	-58.72	-217.42	-199.81	-247.58	-201.75	-250.07
Net Change in Deposits	34.83	125.59	220.79	255.58	278.69	174.88
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	1.44	-18.37	-33.75	22.15	-125.69	32.09
Long-Term Debt Issued	13	95	-	-	-	55
Long-Term Debt Repaid	-25	-	-0.08	-55.01	-0.01	-10.01
Net Long-Term Debt Issued (Repaid)	-12	95	-0.08	-55.01	-0.01	44.99
Issuance of Common Stock	0.91	0.87	0.82	0.8	0.69	0.67
Repurchase of Common Stock	-0.28	-0.21	-0.25	-0.28	-0.25	-0.16
Net Common Stock Issued (Repurchased)	0.63	0.66	0.57	0.52	0.44	0.51
Common Dividends Paid	-16.07	-15.8	-15.42	-14.78	-13.95	-13.33
Financing Cash Flow	21.33	187.07	172.1	208.46	139.48	239.15
Net Cash Flow	-3.53	-4.31	9.21	2.09	-5.58	11.78
Free Cash Flow	31.09	24.57	34.28	39.81	52.94	20.16
Free Cash Flow Growth	26.53%	-28.33%	-13.88%	-24.80%	162.60%	-17.66%
FCF Margin	35.28%	30.82%	43.15%	43.61%	61.51%	28.04%
Free Cash Flow Per Share	2.78	2.21	3.09	3.61	4.82	1.84
Levered Free Cash Flow	13.76	116.44	32.85	-19.46	43.82	63.41
Unlevered Free Cash Flow	-5.75	-5.6	3.42	-3.44	7.55	-8.71

Updated Nov 7, 2025. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q