National Bank Holdings Corporation (NBHC)

National Bank Holdings Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-	118.82	142.05	71.27	93.61	88.59
Depreciation & Amortization	-	24.19	23.85	16.45	13.59	14.45
Gain (Loss) on Sale of Assets	-	-0.64	-1.2	-1.67	-5.84	0.47
Gain (Loss) on Sale of Investments	-	5.23	-0.83	1.11	4.34	3.37
Total Asset Writedown	-	0.96	0.35	0.12	1.55	-
Provision for Credit Losses	-	6.76	8.3	36.73	-9.29	17.63
Net Decrease (Increase) in Loans Originated / Sold - Operating	-	2.86	8.99	144.98	173.42	-28.49
Change in Income Taxes	-	1.74	3.22	-3.88	1.05	-2.37
Change in Other Net Operating Assets	-	-2.45	-13.17	-10.28	-39.68	3.7
Other Operating Activities	-	-6.94	-1.99	-9.22	-1.61	-15.77
Operating Cash Flow	-	155.27	166.94	214.63	179.5	-6.21
Operating Cash Flow Growth	-	-6.99%	-22.22%	19.57%	-	-
Capital Expenditures	-	-34.59	-36.83	-12.43	-	-4.35
Sale of Property, Plant and Equipment	-	-	-	-	5.15	-
Cash Acquisitions	-	-	-45.3	234.26	-	-
Investment in Securities	-	169.17	153.01	9.04	-314.24	-197.01
Net Decrease (Increase) in Loans Originated / Sold - Investing	-	-73.34	-475.48	-986.58	-166.66	49.21
Other Investing Activities	-	-	-	-	-	-4.11
Investing Cash Flow	-	64.66	-404.03	-752.14	-473.84	-152.59
Short-Term Debt Issued	-	-	-	385	-	-
Long-Term Debt Issued	-	-	-	-	40	947.43
Total Debt Issued	-	-	-	385	40	947.43
Short-Term Debt Repaid	-	-290.73	-45.59	-2.55	-0.13	-34.04
Long-Term Debt Repaid	-	-	-	-	-	-1,155
Total Debt Repaid	-	-290.73	-45.59	-2.55	-0.13	-1,189
Net Debt Issued (Repaid)	-	-290.73	-45.59	382.45	39.87	-241.71
Issuance of Common Stock	-	3.56	0.62	1.1	2.49	1.83
Repurchase of Common Stock	-	-	-	-	-36.4	-19.48
Common Dividends Paid	-	-42.95	-39.64	-30.45	-26.89	-24.82
Net Increase (Decrease) in Deposit Accounts	-	47.23	317.05	-465.82	552.72	939.1
Other Financing Activities	-	-1.52	-1.53	-1.48	-2.8	-0.75
Financing Cash Flow	-	-284.41	230.9	-114.2	528.99	654.18
Net Cash Flow	-	-64.48	-6.19	-651.7	234.66	495.38
Free Cash Flow	-	120.68	130.1	202.2	179.5	-10.56
Free Cash Flow Growth	-	-7.24%	-35.66%	12.65%	-	-
Free Cash Flow Margin	-	30.19%	31.15%	67.99%	58.51%	-3.35%
Free Cash Flow Per Share	-	3.14	3.41	6.19	5.78	-0.34
Cash Interest Paid	-	189.97	124.43	18.6	16.64	27.62
Cash Income Tax Paid	-	20.84	32.85	11.3	15.39	22.11

Updated Jul 22, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.

SEC Filings: 10-K · 10-Q