RESTATED QUARTERLY CONSOLIDATED STATEMENTS OF CASH FLOWS |
12 Months Ended |
---|---|
Dec. 31, 2023 | |
Restated Quarterly Consolidated Statements of Cash Flows [Abstract] | |
Restated Quarterly Consolidated Statements of Cash Flows |
Note 24
RESTATED
As further described in Note 1, the Impacted Statements of Cash Flows for each of
and 2023, six month periods ended June 30, 2022 and 2023, and nine month periods
been restated and are reflected in the tables that follow.
Statements” in Note 1. The unaudited interim Consolidated Statements of Cash Flows reflect
opinion of management, necessary for a fair statement of the cash flows for the interim
computed independently for each quarter presented; therefore, the sum of the quarterly
for the respective year due to rounding.
CAPITAL CITY BANK
CONSOLIDATED STATEMENTS
As Restated
(Dollars in Thousands)
For Three
Months
Ended
Mar 31, 2022
For Six
Months
Ended
Jun 30, 2022
For Nine
Months
Ended
Sept 30, 2022
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
6,938
$
14,198
$
23,803
Adjustments to Reconcile Net Income to
32
1,724
3,878
1,907
3,802
5,689
2,610
5,053
6,618
40
80
120
209
378
480
(177,933)
(316,372)
(399,041)
188,264
352,830
440,219
(4,055)
(8,912)
(11,807)
364
360
570
245
489
904
(19)
(19)
(19)
(6,682)
(9,887)
(12,854)
(27)
(72)
(83)
-
(26)
(136)
1,897
3,516
3,696
7,036
22,040
12,839
Net Cash Provided By Operating Activities
20,826
69,182
74,876
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
(194,448)
(218,548)
(219,865)
14,441
28,111
40,096
Securities Available for
(25,139)
(37,044)
(41,880)
3,365
3,365
3,365
24,824
47,413
64,301
Purchase of loans held for investment
(381)
(15,985)
(16,324)
Net Increase in Loans Held for Investment
(57,592)
(289,707)
(426,273)
Proceeds From Sales of Other Real Estate Owned
-
30
1,683
Purchases of Premises and Equipment, net
(1,013)
(3,322)
(4,013)
Noncontrolling interest contributions received
1,838
2,573
2,867
Net Cash Used In Investing Activities
(234,105)
(483,114)
(596,043)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase in Deposits
52,645
73,396
46,516
Net (Decrease) Increase in Other Short-Term
(3,692)
4,784
17,592
Repayment of Other Long-Term
(78)
(150)
(200)
Dividends Paid
(2,712)
(5,424)
(8,307)
Issuance of Common Stock Under Compensation Plans
190
496
577
Net Cash Provided By Financing Activities
46,353
73,102
56,178
NET DECREASE IN CASH AND CASH EQUIVALENTS
(166,926)
(340,830)
(464,989)
Cash and Cash Equivalents at Beginning of Period
1,035,354
1,035,354
1,035,354
Cash and Cash Equivalents at End of Period
$
868,428
$
694,524
$
570,365
Supplemental Cash Flow Disclosures:
$
715
$
1,617
$
3,588
$
20
$
3,765
$
6,410
Noncash Investing and Financing Activities:
$
-
$
77
$
1,543
CAPITAL CITY BANK
CONSOLIDATED STATEMENTS
As Restated
(Dollars in Thousands)
For Three
Months
Ended
Mar 31, 2023
For Six
Months
Ended
Jun 30, 2023
For Nine
Months
Ended
Sept 30, 2023
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
13,709
$
27,883
$
40,539
Adjustments to Reconcile Net Income to
3,099
5,296
7,689
1,969
3,927
5,920
1,067
2,117
3,216
40
80
120
-
(291)
(291)
(62,745)
(164,173)
(246,198)
64,050
152,657
247,166
(2,871)
(6,234)
(8,072)
(91)
(253)
(392)
536
764
1,110
(1,170)
(2,849)
(2,464)
(3)
(3)
(12)
(1,858)
(1,900)
(1,915)
(4,349)
4,593
8,207
12,471
3,815
1,069
Net Cash Provided By Operating Activities
23,854
25,429
55,692
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
8,820
18,992
28,159
Securities Available for
(2,017)
(4,634)
(9,399)
-
-
30,420
16,559
32,490
53,045
Purchase of loans held for investment
(923)
(1,463)
(2,249)
Net Increase in Loans Held for Investment
(110,477)
(138,244)
(161,006)
Proceeds From Sales of Other Real Estate Owned
2,699
3,772
3,840
Purchases of Premises and Equipment, net
(1,886)
(3,851)
(5,459)
Net Cash Used In Investing Activities
(87,225)
(92,938)
(62,649)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Decrease in Deposits
(115,397)
(150,451)
(398,872)
Net Decrease in Other Short-Term
(30,161)
(6,120)
(15,097)
Repayment of Other Long-Term
(50)
(99)
(149)
Dividends Paid
(3,064)
(6,121)
(9,518)
Payments to Repurchase Common Stock
(819)
(2,022)
(3,121)
Issuance of Common Stock Under Compensation Plans
164
480
562
Net Cash Provided By Financing Activities
(149,327)
(164,333)
(426,195)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(212,698)
(231,842)
(433,152)
Cash and Cash Equivalents at Beginning of Period
600,650
600,650
600,650
Cash and Cash Equivalents at End of Period
$
387,952
$
368,808
$
167,498
Supplemental Cash Flow Disclosures:
$
3,723
$
8,720
$
15,026
$
7,466
$
3,860
$
7,395
Noncash Investing and Financing Activities:
$
423
$
1,442
$
1,495
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Three Months Ended March 31, 2022
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income
$
6,938
$
-
$
6,938
Adjustments to Reconcile Net Income to
32
-
32
1,907
-
1,907
2,610
-
2,610
40
-
40
209
-
209
(242,253)
64,320
(177,933)
252,584
(64,320)
188,264
(4,055)
-
(4,055)
364
-
364
245
-
245
(19)
-
(19)
(6,682)
-
(6,682)
(27)
-
(27)
1,897
-
1,897
7,036
-
7,036
Net Cash Provided By Operating Activities
20,826
-
20,826
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
(194,448)
-
(194,448)
14,441
-
14,441
Securities Available for
(25,139)
-
(25,139)
3,365
-
3,365
24,824
-
24,824
Purchases of Loans Held for Investment
(26,713)
26,332
(381)
Net Decrease in Loans Held for Investment
(31,260)
(26,332)
(57,592)
Purchases of Premises and Equipment, net
(1,013)
-
(1,013)
Noncontrolling Interest Contributions
1,838
-
1,838
Net Cash Used In Investing Activities
(234,105)
-
(234,105)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase in Deposits
52,645
-
52,645
Net Decrease in Other Short-Term
(3,692)
-
(3,692)
Repayment of Other Long-Term
(78)
-
(78)
Dividends Paid
(2,712)
-
(2,712)
Issuance of Common Stock Under Compensation Plans
190
-
190
Net Cash Provided By Financing Activities
46,353
-
46,353
NET DECREASE IN CASH AND CASH EQUIVALENTS
(166,926)
-
(166,926)
Cash and Cash Equivalents at Beginning of Period
1,035,354
-
1,035,354
Cash and Cash Equivalents at End of Period
$
868,428
$
-
$
868,428
Supplemental Cash Flow Disclosures:
$
715
$
-
$
715
$
20
$
-
$
20
The accompanying Notes to Consolidated Financial Statements are
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Six Months Ended June 30, 2022
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
14,198
$
-
$
14,198
Adjustments to Reconcile Net Income to
1,724
-
1,724
3,802
-
3,802
5,053
-
5,053
80
-
80
378
-
378
(549,018)
232,646
(316,372)
585,476
(232,646)
352,830
(8,912)
-
(8,912)
360
-
360
489
-
489
(19)
-
(19)
(9,887)
-
(9,887)
(72)
-
(72)
(26)
-
(26)
3,516
-
3,516
22,040
-
22,040
Net Cash Provided By Operating Activities
69,182
-
69,182
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
(218,548)
-
(218,548)
28,111
-
28,111
Securities Available
(37,044)
-
(37,044)
3,365
-
3,365
47,413
-
47,413
Purchases of Loans Held for Investment
(174,779)
158,794
(15,985)
Net Increase in Loans Held for Investment
(130,913)
(158,794)
(289,707)
Proceeds From Sales of Other Real Estate Owned
30
-
30
Purchases of Premises and Equipment, net
(3,322)
-
(3,322)
Noncontrolling Interest Contributions
2,573
-
2,573
Net Cash Used In Investing Activities
(483,114)
-
(483,114)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase in Deposits
73,396
-
73,396
Net Increase in Other Short-Term
4,784
-
4,784
Repayment of Other Long-Term
(150)
-
(150)
Dividends Paid
(5,424)
-
(5,424)
Issuance of Common Stock Under Compensation Plans
496
-
496
Net Cash Provided By Financing Activities
73,102
-
73,102
NET DECREASE IN CASH AND CASH EQUIVALENTS
(340,830)
-
(340,830)
Cash and Cash Equivalents at Beginning of Period
1,035,354
-
1,035,354
Cash and Cash Equivalents at End of Period
$
694,524
$
-
$
694,524
Supplemental Cash Flow Disclosures:
$
1,617
$
-
$
1,617
$
3,765
$
-
$
3,765
Noncash Investing and Financing Activities:
$
77
$
-
$
77
The accompanying Notes to Consolidated Financial Statements are
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Nine Months Ended September 30, 2022
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
23,803
$
-
$
23,803
Adjustments to Reconcile Net Income to
3,878
-
3,878
5,689
-
5,689
6,618
-
6,618
120
-
120
480
-
480
(772,089)
373,048
(399,041)
813,267
(373,048)
440,219
(11,807)
-
(11,807)
570
-
570
904
-
904
(19)
-
(19)
(12,854)
-
(12,854)
(83)
-
(83)
(136)
-
(136)
3,696
-
3,696
12,839
-
12,839
Net Cash Provided By Operating Activities
74,876
-
74,876
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
(219,865)
-
(219,865)
40,096
-
40,096
Securities Available for
(41,880)
-
(41,880)
3,365
-
3,365
64,301
-
64,301
Purchases of Loans Held for Investment
(329,481)
313,157
(16,324)
Net Increase in Loans Held for Investment
(113,116)
(313,157)
(426,273)
Proceeds From Sales of Other Real Estate Owned
1,683
-
1,683
Purchases of Premises and Equipment, net
(4,013)
-
(4,013)
Noncontrolling Interest Contributions
2,867
-
2,867
Net Cash Used In Investing Activities
(596,043)
-
(596,043)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Increase in Deposits
46,516
-
46,516
Net Increase in Other Short-Term
17,592
-
17,592
Repayment of Other Long-Term
(200)
-
(200)
Dividends Paid
(8,307)
-
(8,307)
Issuance of Common Stock Under Compensation Plans
577
-
577
Net Cash Provided By Financing Activities
56,178
-
56,178
NET DECREASE IN CASH AND CASH EQUIVALENTS
(464,989)
-
(464,989)
Cash and Cash Equivalents at Beginning of Period
1,035,354
-
1,035,354
Cash and Cash Equivalents at End of Period
$
570,365
$
-
$
570,365
Supplemental Cash Flow Disclosures:
$
3,588
$
-
$
3,588
$
6,410
$
-
$
6,410
Noncash Investing and Financing Activities:
$
1,543
$
-
$
1,543
The accompanying Notes to Consolidated Financial Statements are
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Three Months Ended March 31, 2023
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income
$
13,709
$
-
$
13,709
Adjustments to Reconcile Net Income to
3,099
-
3,099
1,969
-
1,969
1,067
-
1,067
40
-
40
(213,240)
150,495
(62,745)
214,545
(150,495)
64,050
(2,871)
-
(2,871)
(91)
-
(91)
536
-
536
(1,170)
-
(1,170)
(3)
-
(3)
(1,858)
-
(1,858)
(4,349)
-
(4,349)
12,471
-
12,471
Net Cash Provided By Operating Activities
23,854
-
23,854
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
8,820
-
8,820
Securities Available for
(2,017)
-
(2,017)
16,559
-
16,559
Purchases of Loans Held for Investment
(121,029)
120,106
(923)
Net Decrease (Increase) in Loans Held for Investment
9,629
(120,106)
(110,477)
Proceeds From Sales of Other Real Estate Owned
2,699
-
2,699
Purchases of Premises and Equipment, net
(1,886)
-
(1,886)
Net Cash Used In Investing Activities
(87,225)
-
(87,225)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Decrease in Deposits
(115,397)
-
(115,397)
Net Decrease in Other Short-Term
(30,161)
-
(30,161)
Repayment of Other Long-Term
(50)
-
(50)
Dividends Paid
(3,064)
-
(3,064)
Payments to Repurchase Common Stock
(819)
-
(819)
Issuance of Common Stock Under Compensation Plans
164
-
164
Net Cash Provided By Financing Activities
(149,327)
-
(149,327)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(212,698)
-
(212,698)
Cash and Cash Equivalents at Beginning of Period
600,650
-
600,650
Cash and Cash Equivalents at End of Period
$
387,952
$
-
$
387,952
Supplemental Cash Flow Disclosures:
$
3,723
$
-
$
3,723
$
7,466
$
-
$
7,466
Noncash Investing and Financing Activities:
$
423
$
-
$
423
The accompanying Notes to Consolidated Financial Statements are
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Six Months Ended June 30, 2023
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
27,883
$
-
$
27,883
Adjustments to Reconcile Net Income to
5,296
-
5,296
3,927
-
3,927
2,117
-
2,117
80
-
80
(291)
-
(291)
(214,364)
50,191
(164,173)
202,848
(50,191)
152,657
(6,234)
-
(6,234)
(253)
-
(253)
764
-
764
(2,849)
-
(2,849)
(3)
-
(3)
(1,900)
-
(1,900)
4,593
-
4,593
3,815
-
3,815
Net Cash Provided By Operating Activities
25,429
-
25,429
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
18,992
-
18,992
Securities Available for
(4,634)
-
(4,634)
32,490
-
32,490
Purchases of Loans Held for Investment
(201,000)
199,537
(1,463)
Net Decrease (Increase) in Loans Held for Investment
61,293
(199,537)
(138,244)
Proceeds From Sales of Other Real Estate Owned
3,772
-
3,772
Purchases of Premises and Equipment, net
(3,851)
-
(3,851)
Net Cash Used In Investing Activities
(92,938)
-
(92,938)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Decrease in Deposits
(150,451)
-
(150,451)
Net Decrease in Other Short-Term
(6,120)
-
(6,120)
Repayment of Other Long-Term
(99)
-
(99)
Dividends Paid
(6,121)
-
(6,121)
Payments to Repurchase Common Stock
(2,022)
-
(2,022)
Issuance of Common Stock Under Compensation Plans
480
-
480
Net Cash Provided By Financing Activities
(164,333)
-
(164,333)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(231,842)
-
(231,842)
Cash and Cash Equivalents at Beginning of Period
600,650
-
600,650
Cash and Cash Equivalents at End of Period
$
368,808
$
-
$
368,808
Supplemental Cash Flow Disclosures:
$
8,720
$
-
$
8,720
$
3,860
$
-
$
3,860
Noncash Investing and Financing Activities:
$
1,442
$
-
$
1,442
The accompanying Notes to Consolidated Financial Statements are
CAPITAL CITY BANK
CONSOLIDATED STATEMENT
For the Nine Months Ended September 30, 2023
(Dollars in Thousands)
As Previously
Reported
Restatement
Impact
As Restated
CASH FLOWS FROM OPERATING
Net Income Attributable to Common Shareowners
$
40,539
$
-
$
40,539
Adjustments to Reconcile Net Income to
7,689
-
7,689
5,920
-
5,920
3,216
-
3,216
120
-
120
(291)
-
(291)
(222,575)
(23,623)
(246,198)
223,543
23,623
247,166
(8,072)
-
(8,072)
(392)
-
(392)
1,110
-
1,110
(2,464)
-
(2,464)
(12)
-
(12)
(1,915)
-
(1,915)
8,207
-
8,207
1,069
-
1,069
Net Cash Provided By Operating Activities
55,692
-
55,692
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
28,159
-
28,159
Securities Available for
(9,399)
-
(9,399)
30,420
-
30,420
53,045
-
53,045
Purchases of Loans Held for Investment
(295,360)
293,111
(2,249)
Net Decrease (Increase) in Loans Held for Investment
132,105
(293,111)
(161,006)
Proceeds From Sales of Other Real Estate Owned
3,840
-
3,840
Purchases of Premises and Equipment, net
(5,459)
-
(5,459)
Net Cash Used In Investing Activities
(62,649)
-
(62,649)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Decrease in Deposits
(398,872)
-
(398,872)
Net Decrease in Other Short-Term
(15,097)
-
(15,097)
Repayment of Other Long-Term
(149)
-
(149)
Dividends Paid
(9,518)
-
(9,518)
Payments to Repurchase Common Stock
(3,121)
-
(3,121)
Issuance of Common Stock Under Compensation Plans
562
-
562
Net Cash Provided By Financing Activities
(426,195)
-
(426,195)
NET DECREASE IN CASH AND CASH EQUIVALENTS
(433,152)
-
(433,152)
Cash and Cash Equivalents at Beginning of Period
600,650
-
600,650
Cash and Cash Equivalents at End of Period
$
167,498
$
-
$
167,498
Supplemental Cash Flow Disclosures:
$
15,026
$
-
$
15,026
$
7,395
$
-
$
7,395
Noncash Investing and Financing Activities:
$
1,495
$
-
$
1,495
The accompanying Notes to Consolidated Financial Statements are
|