Madison County Financial, Inc. (MCBK)

Madison County Financial Cash Flow Statement

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

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	3.82	3.23	7.7	7.41	6.74
Depreciation & Amortization	0.46	0.46	0.48	0.53	0.46
Gain (Loss) on Sale of Investments	-0.18	-0.09	-0.02	-0.04	-0.11
Provision for Credit Losses	-0.01	0.06	-2.63	-0.7	0.01
Net Decrease (Increase) in Loans Originated / Sold - Operating	0.22	0.13	0.3	1.3	1.22
Accrued Interest Receivable	0.06	-1.95	-0.92	0.25	1.12
Other Operating Activities	-0.17	-1.25	0.49	0.57	0.58
Operating Cash Flow	4.12	0.94	5.33	8.4	8.63
Operating Cash Flow Growth	340.02%	-82.42%	-36.55%	-2.64%	34.83%
Capital Expenditures	-0.08	-0.1	-0.08	-0.14	-3.41
Investment in Securities	1.73	-0.72	-14.08	-34.11	6.21
Net Decrease (Increase) in Loans Originated / Sold - Investing	-12.67	-26.25	-56.26	-30.25	-15.06
Other Investing Activities	1.19	-0.49	0.54	1.66	-4.19
Investing Cash Flow	-9.84	-27.56	-69.87	-62.84	-16.44
Short-Term Debt Issued	-	44.07	-	-	-
Long-Term Debt Issued	1	15	-	-	13.2
Total Debt Issued	1	59.07	-	-	13.2
Short-Term Debt Repaid	-12.97	-	-	-14.2	-30.1
Long-Term Debt Repaid	-	-	-7.5	-	-1
Total Debt Repaid	-12.97	-	-7.5	-14.2	-31.1
Net Debt Issued (Repaid)	-11.97	59.07	-7.5	-14.2	-17.9
Issuance of Common Stock	0.19	0.83	0.37	0.07	0.05
Repurchase of Common Stock	-0.8	-1.06	-1.4	-0.42	-1.9
Common Dividends Paid	-0.78	-1.82	-1.77	-1.58	-1.36
Net Increase (Decrease) in Deposit Accounts	21.67	-47.45	71.94	90.93	29.08
Financing Cash Flow	8.31	9.56	61.65	74.8	7.98
Net Cash Flow	2.59	-17.06	-2.9	20.36	0.16
Free Cash Flow	4.04	0.84	5.25	8.26	5.22
Free Cash Flow Growth	382.34%	-84.04%	-36.41%	58.18%	78.28%
Free Cash Flow Margin	29.11%	6.51%	27.06%	42.23%	28.07%
Free Cash Flow Per Share	1.56	0.32	1.99	3.13	1.98
Cash Interest Paid	15.66	14.81	6.17	3.05	3.26
Cash Income Tax Paid	-0.06	-0.07	0.61	1.68	1.66

Source: S&P Global Market Intelligence. Banks template. Financial Sources.