Isabella Bank Corporation (ISBA)

Isabella Bank 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	19.95	18.91	13.89	18.17	22.24	19.5
Depreciation & Amortization	3.01	3.11	3.42	3.45	4.09	5.23
Provision for Credit Losses	0.15	-0.56	1.88	0.63	0.48	-0.52
Stock-Based Compensation	0.34	0.34	0.48	0.78	0.61	0.52
Net Change in Loans Held-for-Sale	-0.23	-0.18	-0.24	0.38	1.36	1.01
Other Adjustments	-1.81	-1.57	-1.3	0.04	-1.34	-1.58
Changes in Accrued Interest and Accounts Receivable	0.95	-	-	-	-2.82	1.21
Changes in Accounts Payable	0.76	-	-	-	-	0.15
Changes in Other Operating Activities	-2.23	6.77	1.51	0.74	2.27	-
Operating Cash Flow	25.95	26.82	19.64	24.18	26.89	25.5
Operating Cash Flow Growth	24.47%	36.56%	-18.80%	-10.06%	5.43%	15.93%
Net Change in Loans Held-for-Investment	-190.85	-112.35	-76.86	-85.78	36.67	-63.21
Net Change in Securities and Investments	30.3	14.02	43.13	64.22	-139.63	-161.98
Capital Expenditures	-3.03	-3.48	-2.11	-4.06	-3.21	-1.59
Other Investing Activities	1.19	-14.07	-2.02	-0.62	-0.05	-2.86
Investing Cash Flow	-162.46	-115.88	-37.87	-26.25	-106.2	-229.64
Net Change in Deposits	61.94	72.59	23.37	-20.58	33.94	144.02
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	-	-	-	-	-	-18.59
Net Short-Term Debt Issued (Repaid)	-	15	-10	40	-20	-70
Long-Term Debt Issued	-	-	-	-	-	29.11
Net Long-Term Debt Issued (Repaid)	66.22	14.43	6.77	-10.97	7.61	29.11
Issuance of Common Stock	1.35	1.33	1.52	1.62	1.76	1.59
Repurchase of Common Stock	-3.97	-4.71	-4.41	-5.04	-2.31	-14.95
Net Common Stock Issued (Repurchased)	-2.62	-3.38	-2.89	-3.42	-0.55	-13.35
Common Dividends Paid	-8.1	-8.09	-8.15	-8.22	-8.08	-8.37
Financing Cash Flow	117.43	90.56	9.1	-3.19	12.91	62.82
Net Cash Flow	-19.07	1.5	-9.13	-5.25	-66.41	-141.31
Free Cash Flow	22.92	23.34	17.53	20.12	23.68	23.91
Free Cash Flow Growth	-1.80%	33.12%	-12.86%	-15.05%	-0.95%	16.74%
FCF Margin	28.10%	29.51%	25.58%	28.28%	32.15%	35.66%
Free Cash Flow Per Share	3.11	3.16	2.34	2.66	3.10	3.00
Levered Free Cash Flow	85.63	54.74	13.48	47.32	10.18	-16.41
Unlevered Free Cash Flow	-0.54	6.4	2.82	0.12	0.33	4.99

Updated May 6, 2026. Data Source: Fiscal.ai. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q