Cash flow Statement (Quarterly, GAAP
in millions $) |
(Dec 31 2023) 12 Months |
(Sep 30 2023) 9 Months |
(Jun 30 2023) 6 Months |
(Mar 31 2023) 3 Months |
(Sep 30 2022) 9 Months |
Income |
66.67 |
49.02 |
32.16 |
16.11 |
49.65 |
Depreciation & amortization |
9.46 |
7.04 |
4.64 |
2.32 |
3.72 |
Amortization of Other Assets |
-2.55 |
-2.03 |
-1.37 |
-0.55 |
3.26 |
Extraordinary Item, Gain (Loss), Insurance Assets, Accretion Expense
|
- |
- |
- |
- |
- |
Other Asset Impairment Charges |
- |
- |
- |
- |
- |
Provision for Loan, Lease, and Other Losses |
14.49 |
10.39 |
7.06 |
4.42 |
4.84 |
Inventories Decrease /-Increase |
- |
- |
- |
- |
- |
R & D, Environmental and Other Expense |
- |
- |
- |
- |
- |
Gain (Loss) on Disposition of Property Plant Equipment, Excluding Oil and Gas Property and Timber Property |
-0.07 |
-0.07 |
-0.07 |
0.00 |
- |
Share-based Compensation |
5.28 |
3.71 |
2.50 |
1.24 |
3.30 |
Income (Loss) from Equity Method Investments |
- |
- |
- |
- |
- |
Financial Instruments and Foreign Currency Transaction |
3.35 |
2.80 |
-0.18 |
- |
- |
Provision For Loan Losses Expensed |
- |
- |
- |
- |
- |
Bank Owned Life Insurance Income |
-1.27 |
-0.83 |
-0.41 |
-1.20 |
-0.80 |
Debt And Equity Securities Realized Gain Loss |
- |
- |
- |
- |
- |
Dividends On Federal Home Loan Bank Stock |
- |
- |
- |
- |
- |
Gains Losses On Sales Of Other Real Estate |
0.08 |
0.08 |
0.10 |
- |
- |
Income taxes |
-2.09 |
-1.21 |
-0.08 |
1.64 |
1.71 |
Gain (Loss) on Sales of Loans, Net |
-2.68 |
-2.13 |
-1.39 |
-0.19 |
- |
Increase (Decrease) in Accrued Interest Receivable, Net |
-7.09 |
-5.61 |
-3.80 |
-0.88 |
-4.53 |
Accounts Payable |
- |
- |
- |
- |
- |
Accrued Expense |
- |
- |
- |
- |
- |
Deferred Revenue and Customer Advances and Deposits |
- |
- |
- |
- |
- |
Prepaid Expense and Other Assets |
- |
- |
- |
- |
- |
Other Working Capital |
13.30 |
8.82 |
6.43 |
-0.08 |
0.81 |
Other Noncash Items |
- |
- |
- |
- |
- |
Other net |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Operating Activities |
2.91 |
1.63 |
1.04 |
0.60 |
0.30 |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Operating Activities |
99.36 |
71.18 |
46.20 |
24.32 |
61.88 |
Capital Expenditures |
-8.95 |
-6.95 |
-5.25 |
-2.66 |
-1.88 |
Sale of Capital Items |
0.07 |
0.07 |
0.07 |
0.00 |
- |
Short-term Investments Proceeds |
193.48 |
86.12 |
66.18 |
42.78 |
29.59 |
Payments to Acquire Available-for-sale Securities, Debt |
-220.44 |
-152.16 |
-121.25 |
-93.49 |
-82.31 |
Proceeds from Sale of Foreclosed Assets |
1.05 |
1.05 |
1.05 |
0.17 |
0.24 |
Restricted Cash and Investments Increase (Decrease) |
11.33 |
10.72 |
0.11 |
-3.89 |
3.15 |
Payments for (Proceeds from) Loans and Leases |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Deposits |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Other Investments |
- |
- |
- |
- |
- |
Increase (Decrease) in Federal Funds Sold |
- |
- |
- |
- |
- |
Payments to Acquire Businesses, Net of Cash Acquired |
19.28 |
- |
- |
- |
- |
Interest in Subsidiaries and Affiliates |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Businesses and Interest in Affiliates |
- |
19.28 |
- |
- |
- |
Accounts payable |
- |
- |
- |
- |
- |
Payments for (Proceeds from) Loans Receivable, Total |
-654.06 |
-470.71 |
-426.83 |
-275.82 |
-425.49 |
Proceeds from Life Insurance Policies |
- |
- |
- |
- |
- |
Other Net |
0.00 |
0.00 |
- |
0.00 |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Net Cash flow from
Investing Activities |
-658.25 |
-512.59 |
-485.93 |
-332.90 |
-476.70 |
Short-term debt Net |
-79.97 |
- |
- |
- |
- |
Other borrowing transactions |
- |
- |
- |
- |
- |
Long-term debt - borrowings |
- |
- |
- |
- |
- |
Long-term debt - repayments |
- |
- |
- |
- |
- |
Federal Home Loan Bank and Federal Funds |
-66.64 |
-54.38 |
-67.79 |
-32.64 |
-99.00 |
Issuances/ -repurchases
of Comm. Stock |
-0.01 |
0.41 |
0.17 |
0.17 |
-30.45 |
Partnership and Parent Transactions |
- |
- |
- |
- |
- |
Issuances/ -repurchases
of Pref. Stock |
7.75 |
7.75 |
7.75 |
7.75 |
- |
Increase (Decrease) in Time Deposits |
867.14 |
779.70 |
892.78 |
430.41 |
125.78 |
Other financing activities net |
- |
- |
- |
- |
- |
Other net |
-21.14 |
-21.36 |
-0.87 |
-0.79 |
-1.00 |
Increase Decrease In Dem and Deposits Savings N O W and Money Market Accounts |
- |
- |
- |
- |
- |
Proceeds From Repayments Of F H L Bank Borrowings |
- |
- |
- |
- |
- |
Increase Decrease In Employee Receivables |
- |
- |
- |
0.01 |
0.01 |
Increase Decrease In Dem and Deposits Savings N O W And Money Market Accounts |
-264.94 |
-444.13 |
-244.45 |
178.13 |
-47.86 |
Proceeds From Issuance Of Common Stock And Change In Employee Receivables |
- |
- |
- |
- |
- |
Net Proceeds Of Federal Home Loan Bank Line Of Credit |
-72.47 |
94.70 |
110.97 |
67.75 |
140.00 |
Exercise Of Warrants Value Of Shares Issued |
- |
-0.42 |
- |
- |
- |
Payments of Ordinary Dividends, Preferred Stock and Preference Stock |
-0.41 |
-0.26 |
-0.10 |
- |
- |
Dividends paid |
- |
- |
- |
- |
- |
Net Cash flow from
Financing Activities |
513.98 |
374.46 |
482.09 |
271.41 |
241.23 |
Effect of exchange rate on cash flow |
- |
- |
- |
- |
- |
Discontinued operations |
- |
- |
- |
- |
- |
Free
Cash Flow |
90.47 |
64.30 |
41.02 |
21.67 |
60.00 |
Total Cash Flow |
-44.91 |
-66.95 |
42.36 |
-37.17 |
-173.59 |
Cash & cash equiv. at beg.
of the Year |
- |
- |
- |
- |
- |
Cash & cash equivalents at
end of period |
- |
- |
- |
- |
- |
Cash Interests paid |
- |
- |
- |
- |
- |
Cash Income taxes paid |
21.51 |
17.61 |
7.75 |
0.02 |
10.55 |