The Bancorp Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	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	231.11	228.21	217.54	192.3	130.21	110.44
Depreciation & Amortization	4.79	4.65	4.16	3.07	2.9	3.3
Provision for Credit Losses	287.83	177.69	38.37	18.33	7.11	3.11
Stock-Based Compensation	19.77	19.6	14.98	11.39	7.59	8.63
Other Adjustments	-1.94	-183.72	-30.09	-9.01	-5.96	-11.85
Changes in Accrued Interest and Accounts Receivable	1.15	-1.38	-4.18	-5.53	-14.13	0.01
Changes in Other Operating Activities	3.09	25.02	-27.24	-25.46	-8.11	-15.81
Operating Cash Flow	241.04	265.01	209.91	186.85	119.62	83.89
Operating Cash Flow Growth	6.11%	26.25%	12.34%	56.21%	42.58%	-30.49%
Net Change in Loans Held-for-Investment	-1,490	-1,063	-491.12	96.88	-962.67	-578.62
Net Change in Securities and Investments	-145.2	-128.84	-748.54	22.09	136.93	233.2
Capital Expenditures	-6.79	-7.09	-4.97	-12.69	-5.13	-1.55
Sale of Property, Plant & Equipment	0.13	0.17	0.13	-	-	-
Other Investing Activities	1.94	158.62	10.92	27.82	4.15	41.07
Investing Cash Flow	-1,484	-1,064	-1,491	415.42	-826.73	-305.9
Net Change in Deposits	65.44	419.45	1,065	-349.2	1,053	514.85
Net Change in Short-Term Interbank Borrowing and Repurchase Agreements	-	-	-0.04	-	-	-
Short-Term Debt Issued	-	199	-	-	-	-
Net Short-Term Debt Issued (Repaid)	-	199	-	-	-	-
Long-Term Debt Issued	-	195.95	-	-	-	-
Long-Term Debt Repaid	-	-96.42	-	-3.27	-	-
Net Long-Term Debt Issued (Repaid)	-	99.53	-	-3.27	-	-
Issuance of Common Stock	-	2.06	-	0.1	0.32	3.43
Repurchase of Common Stock	-390.97	-378.34	-252.35	-100	-60	-40
Net Common Stock Issued (Repurchased)	-390.97	-376.28	-252.35	-99.9	-59.68	-36.57
Financing Cash Flow	246.06	341.7	812.74	-452.37	993.52	478.28
Net Cash Flow	-726.47	-457.47	-467.97	149.9	286.41	256.27
Free Cash Flow	234.25	257.92	204.94	174.16	114.48	82.34
Free Cash Flow Growth	-9.18%	25.85%	17.67%	52.13%	39.03%	-29.59%
FCF Margin	29.67%	38.65%	33.48%	31.84%	26.40%	26.35%
Free Cash Flow Per Share	5.19	5.56	4.04	3.16	2.00	1.40

SEC Filings: 10-K · 10-Q