RESTATED INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS (Tables) |
12 Months Ended |
---|---|
Dec. 31, 2023 | |
Restated Interim Consolidated Statements of Cash Flows [Abstract] | |
Schedule of Restated Interim Consolidated Statements of Cash Flows |
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
(162,448)
(268,058)
(343,899)
174,153
307,349
390,756
(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
22,200
72,015
80,555
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
(96,732)
(359,417)
(520,473)
Proceeds from Sales of Loans
37,766
66,877
88,521
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
(235,479)
(485,947)
(601,722)
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
Supplemental Noncash Items:
$
37,973
$
67,324
$
89,836
$
-
$
77
$
1,543
The accompanying Notes to Consolidated Financial Statements are
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)
(75,626)
(203,266)
(308,263)
73,706
191,180
303,731
(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
20,629
24,859
50,192
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
(127,336)
(164,319)
(194,631)
Proceeds from Sales of Loans
20,084
26,645
39,125
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
(84,000)
(92,368)
(57,149)
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
Supplemental Noncash Items:
$
16,859
$
26,076
$
33,625
$
423
$
1,442
$
1,495
The accompanying Notes to Consolidated Financial Statements are
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
(177,933)
15,485
(162,448)
188,264
(14,111)
174,153
(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
1,374
22,200
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
(381)
-
(381)
Net Increase in Loans Held for Investment
(57,592)
(39,140)
(96,732)
Proceeds from Sales of Loans
-
37,766
37,766
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)
(1,374)
(235,479)
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
Supplemental Noncash Items
$
-
$
37,973
$
37,973
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
(316,372)
48,314
(268,058)
352,830
(45,481)
307,349
(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
2,833
72,015
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
(218,548)
-
(218,548)
28,111
-
28,111
Securities Available for
(37,044)
-
(37,044)
3,365
-
3,365
47,413
-
47,413
Purchases of Loans Held for Investment
(15,985)
-
(15,985)
Net Increase in Loans Held for Investment
(289,707)
(69,710)
(359,417)
Proceeds from Sales of Loans
-
66,877
66,877
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)
(2,833)
(485,947)
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
Supplemental Noncash Items:
$
-
$
67,324
$
67,324
$
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
(399,041)
55,142
(343,899)
440,219
(49,463)
390,756
(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
5,679
80,555
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
(16,324)
-
(16,324)
Net Increase in Loans Held for Investment
(426,273)
(94,200)
(520,473)
Proceeds from Sales of Loans
-
88,521
88,521
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)
(5,679)
(601,722)
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
Supplemental Noncash Items:
$
-
$
89,836
$
89,836
$
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
(62,745)
(12,881)
(75,626)
64,050
9,656
73,706
(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
(3,225)
20,629
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
(923)
-
(923)
Net Increase in Loans Held for Investment
(110,477)
(16,859)
(127,336)
Proceeds from Sales of Loans
-
20,084
20,084
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)
3,225
(84,000)
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
Supplemental Noncash Items:
$
-
$
16,859
$
16,859
$
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)
(164,173)
(39,093)
(203,266)
152,657
38,523
191,180
(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
(570)
24,859
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
(1,463)
-
(1,463)
Net Increase in Loans Held for Investment
(138,244)
(26,075)
(164,319)
Proceeds from Sales of Loans
-
26,645
26,645
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)
570
(92,368)
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
Supplemental Noncash Items:
$
-
$
26,076
$
26,076
$
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 ACTIVITIES
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)
(246,198)
(62,065)
(308,263)
247,166
56,565
303,731
(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
(5,500)
50,192
CASH FLOWS FROM INVESTING ACTIVITIES
Securities Held to Maturity:
28,159
-
28,159
Securities Available for Sale:
(9,399)
-
(9,399)
30,420
-
30,420
53,045
-
53,045
Purchases of Loans Held for Investment
(2,249)
-
(2,249)
Net Increase in Loans Held for Investment
(161,006)
(33,625)
(194,631)
Proceeds from Sales of Loans
-
39,125
39,125
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)
5,500
(57,149)
CASH FLOWS FROM FINANCING ACTIVITIES
Net Decrease in Deposits
(398,872)
-
(398,872)
Net Decrease in Other Short-Term Borrowings
(15,097)
-
(15,097)
Repayment of Other Long-Term Borrowings
(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
Supplemental Noncash Items:
$
-
$
33,625
$
33,625
$
1,495
$
-
$
1,495
The accompanying Notes to Consolidated Financial Statements are an integral part of these statements.
|