Southern Michigan Bancorp Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Net Income	10.4	10.91	13.49	11.76	7.39
Depreciation & Amortization	1.81	1.52	1.4	1.39	1.47
Other Amortization	0.07	0.07	0.07	0.05	-
Gain (Loss) on Sale of Assets	-0.02	-0.07	-0.02	-0.01	-0.04
Gain (Loss) on Sale of Investments	1.12	1.19	1.23	1.39	0.64
Provision for Credit Losses	1.01	0.95	0.28	1.5	2.6
Net Decrease (Increase) in Loans Originated / Sold - Operating	-0.15	0.14	1.52	2.84	1.34
Accrued Interest Receivable	-	-	-	-	-1.37
Change in Other Net Operating Assets	-6.45	0.47	-2.78	-0.62	1.95
Other Operating Activities	-0.3	0.09	-0.81	-0.59	-1.29
Operating Cash Flow	7.84	16.24	14.71	16.51	11.26
Operating Cash Flow Growth	-51.74%	10.42%	-10.95%	46.71%	11.07%
Capital Expenditures	-4.98	-8.34	-4.83	-0.78	-0.63
Sale of Property, Plant and Equipment	-	0.33	0.05	0.01	0.04
Investment in Securities	7.62	22.21	-32	-43.29	-79.99
Net Decrease (Increase) in Loans Originated / Sold - Investing	-80.04	-149.82	-145.23	-105.51	-73.06
Other Investing Activities	0.83	-5.98	1.11	-2	0.03
Investing Cash Flow	-76.58	-141.57	-180.9	-151.56	-153.45
Long-Term Debt Issued	45	86.9	84	29.83	4.68
Long-Term Debt Repaid	-69.18	-29.44	-73.43	-6.5	-11
Net Debt Issued (Repaid)	-24.18	57.46	10.57	23.33	-6.32
Issuance of Common Stock	0.01	0.04	0.03	0.04	0
Repurchase of Common Stock	-0.6	-2.23	-0.92	-2.44	-1.01
Common Dividends Paid	-2.69	-2.5	-2.32	-2.18	-2.13
Net Increase (Decrease) in Deposit Accounts	93.82	66.92	116.7	136.05	182.54
Financing Cash Flow	66.36	119.69	124.06	154.82	173.08
Net Cash Flow	-2.38	-5.64	-42.13	19.78	30.89
Free Cash Flow	2.85	7.9	9.87	15.74	10.62
Free Cash Flow Growth	-63.91%	-19.96%	-37.26%	48.16%	28.81%
Free Cash Flow Margin	5.87%	16.90%	21.84%	38.54%	32.71%
Free Cash Flow Per Share	0.63	1.74	2.17	3.46	2.31
Cash Interest Paid	35.81	23.93	5.73	3.92	5.23
Cash Income Tax Paid	1.15	2.65	2.47	3.61	1.85

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Banks template. Financial Sources.