Northrim Bancorp Cash Flow Statement (2009-2024) | NRIM

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024
Operating Activities
Net Income 2.04M1.99M2.05M1.93M2.25M3.34M1.95M2.54M3.31M2.61M3.36M2.69M3.29M4.20M3.28M2.76M3.60M3.46M3.51M4.51M3.28M3.69M3.92M3.74M5.60M0.21M4.06M5.83M5.26M4.85M4.31M4.26M7.54M4.58M1.03M9.90M11.86M10.10M12.18M8.35M8.88M8.11M7.23M4.79M10.12M8.60M4.83M5.58M8.37M6.61M8.20M9.02M8.82M10.93M
Share-based Compensation 0.15M0.30M0.45M0.13M0.13M0.08M0.13M0.02M0.02M0.14M0.11M0.01M0.01M0.12M0.11M0.16M0.22M0.15M0.25M0.13M0.15M0.16M0.23M0.25M0.16M0.16M0.24M0.20M0.15M0.19M0.29M0.24M0.24M0.24M0.23M0.28M0.23M0.23M0.33M0.19M0.19M0.19M0.17M0.14M0.23M0.25M0.32M0.21M0.22M0.27M0.22M
Deferred Taxes 0.10M-3.72M0.51M-0.11M0.92M-0.35M-0.16M0.40M-0.23M-0.89M-0.37M-1.02M0.57M0.70M0.07M-0.40M-0.18M-0.04M-3.39M0.26M-0.10M0.05M-3.22M-0.36M-0.37M-0.02M0.05M1.06M-0.50M-0.09M-1.03M-0.96M2.26M-2.11M
Gains from Sales and Divestitures 0.03M
Gains from Investment Securities 0.85M1.51M0.26M2.58M0.04M1.44M0.03M3.17M1.88M1.55M0.22M0.06M-0.36M-0.01M0.00M0.08M-0.08M0.03M0.30M0.48M0.96M0.67M0.95M0.66M0.32M0.93M1.93M1.50M3.43M1.01M0.84M2.73M1.80M-0.71M-0.52M0.03M3.21M0.80M0.57M0.66M0.66M0.39M1.10M2.00M3.23M
Asset Writedowns and Impairment 0.07M-0.00M0.47M0.26M
Change in Interest Receivables 1.02M0.95M1.34M0.30M-0.52M0.17M-0.22M-0.44M0.28M-0.13M0.26M-0.36M0.03M-0.21M0.35M0.26M-0.32M0.12M0.06M0.27M-0.24M0.37M0.26M0.38M-0.28M0.30M0.03M0.19M-0.22M0.01M-0.29M0.49M3.38M-0.36M-0.04M0.26M-0.40M-0.30M-0.70M0.32M0.95M0.38M1.44M0.94M-0.35M2.67M-1.24M1.30M-0.21M-0.14M-1.41M
Change in Loans 23.23M41.32M5.56M55.10M55.18M36.59M84.44M82.45M20.49M149.47M194.61M216.00M208.08M134.35M123.10M162.34M152.13M115.18M139.15M158.24M139.04M99.87M142.54M228.15M200.43M154.44M344.69M384.76M379.43M342.81M306.09M290.72M287.53M171.17M182.57M186.25M105.53M55.58M79.62M131.96M112.38M74.46M113.42M203.03M204.26M
Cash from Operations 0.08M4.53M11.19M4.60M-6.94M22.61M9.78M2.87M4.89M-22.57M18.59M-7.24M-10.04M31.24M2.23M8.34M-16.70M-9.31M37.80M21.01M-24.88M-0.58M23.74M4.71M-17.81M10.89M27.36M8.89M-26.64M-4.59M21.52M-16.94M-29.65M19.57M-9.44M44.58M23.87M5.47M38.07M19.84M-4.54M25.53M37.23M4.35M-26.87M11.41M49.89M-5.54M-38.50M-0.20M35.52M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.09M0.22M0.21M0.04M0.08M0.07M0.07M0.07M0.07M0.06M0.06M0.07M0.06M0.06M0.06M0.06M0.06M0.04M0.04M0.04M0.03M-0.06M0.03M0.03M0.49M0.30M0.02M0.02M0.24M0.25M0.01M0.01M0.27M0.28M0.01M0.01M0.28M0.28M0.01M0.01M0.29M0.29M0.01M0.01M-1.51M0.29M0.00M0.00M-1.35M-0.11M-0.06M
Depreciation & Amortization (CF) 0.40M0.42M0.44M0.43M0.43M0.42M0.41M0.42M0.42M0.43M0.44M0.58M0.59M0.62M0.64M0.64M0.67M0.72M0.93M0.72M0.05M0.74M0.78M0.73M0.71M0.79M0.76M0.76M0.78M0.80M0.81M0.79M0.84M0.84M0.80M0.80M0.79M0.78M0.78M0.79M0.79M0.85M0.86M0.90M0.92M0.90M0.90M
Change in Working Capital
Change in Accured Expenses 0.87M0.60M-0.45M0.11M0.13M0.72M-0.86M0.32M0.54M2.58M-2.72M-8.79M2.32M-4.47M-3.92M-0.43M-1.56M1.95M0.63M-1.80M-0.20M-4.07M0.83M-1.44M2.11M2.92M-1.18M0.97M-0.36M2.36M9.44M-6.69M1.99M0.18M-5.18M-7.88M1.87M0.89M1.42M-6.72M2.05M5.79M6.06M-3.23M-5.16M1.57M1.27M
Change in Taxes 1.44M4.72M0.00M1.26M1.51M0.00M
Investing Activities
Change in Net Loans -8.75M8.41M16.89M-54.01M-3.06M15.91M20.77M-7.54M13.63M32.43M17.50M-9.96M-3.10M29.58M-9.36M-14.02M30.70M-1.30M-27.66M13.82M0.57M14.40M-36.62M6.83M24.26M-31.93M10.71M-0.70M-12.13M1.97M0.39M-2.10M0.68M7.62M22.78M38.40M-27.28M0.11M1.78M1.20M0.68M12.71M2.26M0.86M-11.98M-2.16M2.61M
Capital Expenditures 1.38M0.55M0.21M0.41M-0.06M0.09M0.28M0.34M0.61M0.35M0.45M0.72M0.65M1.06M0.86M0.96M1.15M0.77M2.79M0.15M0.87M0.84M1.65M0.62M0.89M0.19M0.62M1.63M0.54M0.38M0.30M0.86M0.87M0.25M0.36M1.05M0.48M0.60M1.67M1.13M2.20M2.20M0.64M1.04M0.89M0.13M-1.44M
Sales of Property, Plant and Equipment 1.90M1.14M6.15M0.62M0.51M0.05M0.15M0.77M1.03M0.20M0.41M0.97M0.02M0.65M1.67M0.95M0.04M0.07M0.20M0.34M0.91M1.08M0.06M0.15M0.04M0.04M0.34M0.38M0.03M0.65M1.55M0.38M5.22M0.93M0.15M0.39M
Acquisitions 40.66M
Change in Acquisitions & Divestments 40.10M58.40M63.99M25.00M26.66M45.66M13.74M60.02M41.54M16.31M23.53M13.06M21.22M48.53M22.81M18.90M31.97M27.00M24.80M18.39M49.01M22.50M32.74M8.98M30.75M41.33M49.42M44.87M80.58M25.09M38.78M46.44M36.13M42.52M10.27M5.00M2.00M6.42M13.29M2.06M20.19M46.87M45.64M20.18M59.80M95.53M
Cash from Investing Activities 57.54M59.10M54.68M23.24M-42.30M-55.18M53.00M23.80M-46.06M-30.52M-5.98M31.83M5.00M-59.13M-34.80M7.30M8.15M-42.43M-20.51M27.32M-8.49M39.87M-28.32M-2.69M30.25M-7.63M-14.28M-5.45M-0.58M-28.48M-37.41M-35.29M-281.33M-74.03M7.83M-178.73M26.70M-7.94M0.89M-45.82M-173.00M-56.55M-130.21M-28.70M-126.63M-55.39M-44.20M22.60M-44.20M-79.09M-96.93M
Financing Activities
Other financing activities 27.24M13.41M41.09M-49.05M9.40M17.68M-9.84M-6.63M50.17M25.18M-15.22M6.17M8.72M22.68M-10.71M-20.58M-12.76M24.01M-0.03M2.51M-55.27M27.75M-5.18M-0.07M60.16M62.85M21.32M23.14M341.87M68.77M18.85M226.34M95.12M150.10M125.09M-78.56M-7.68M103.94M-52.12M-90.94M6.04M125.62M57.12M-50.97M29.72M161.76M54.62M
Debt Issuance and Repayment
Long-Term Debt Issuances -0.04M-0.04M1.77M0.12M27.99M-25.12M1.98M105.76M-1.11M144.81M
Long-Term Debt Repayments -0.03M-0.12M0.04M-0.72M-0.03M-0.04M-0.04M-0.04M-0.04M-0.04M2.20M5.61M-3.37M-0.01M-2.18M-0.01M-0.01M3.07M-2.98M-0.02M-0.03M-0.03M0.20M-0.04M-0.04M1.77M-1.52M0.07M0.07M0.07M0.10M0.10M0.10M0.10M0.10M0.10M-0.11M30.39M-30.61M728.71M
Short-Term Debt issuances 1.12M2.88M-1.28M0.02M5.42M-0.69M-0.88M-0.20M7.36M-3.58M-5.63M-5.47M0.10M1.65M-0.09M4.18M-7.39M6.69M-3.34M3.27M-3.32M4.73M1.85M0.34M-33.76M-0.86M
Change in Capital Stock
Shares Issued -0.00M0.00M0.06M0.00M-0.01M0.10M0.05M0.07M0.01M0.08M0.01M1.38M0.16M0.59M
Shares Repurchased -0.00M0.49M0.20M5.20M7.17M6.31M2.37M1.30M2.21M1.20M8.12M5.92M8.23M1.33M2.50M2.71M2.50M0.79M0.00M
Dividend Payments
Dividends Paid - Common -0.64M-1.27M-1.91M-0.64M0.77M0.78M0.75M0.80M0.84M0.88M0.84M0.84M0.97M1.02M0.97M1.31M1.31M1.38M1.38M1.45M1.45M1.52M1.55M1.65M1.65M1.85M1.95M2.06M2.04M2.17M2.23M2.20M2.16M2.22M2.26M2.29M2.32M2.33M2.45M2.45M2.34M2.83M2.98M3.42M3.39M3.34M3.46M3.35M3.35M3.41M3.68M
Misc.
Cash from Financing Activities -15.88M-34.81M-27.59M-16.39M27.49M15.30M39.00M-50.65M13.91M16.05M-11.71M-7.81M56.44M20.59M-19.72M4.96M4.03M22.85M-12.60M-17.95M-21.77M22.18M-4.84M4.11M-60.27M30.79M-5.73M-2.04M19.12M54.42M19.12M42.62M314.59M66.17M16.45M221.77M92.73M147.87M114.59M-87.04M-18.35M101.01M-54.59M-95.79M51.04M118.46M1.61M-55.22M56.76M127.74M21.27M
Change in Cash -21.76M-17.27M101.78M-23.98M-27.26M-37.04M0.90M16.77M51.40M-7.29M-52.29M20.60M-4.52M-28.89M4.68M30.38M-55.14M61.48M-9.43M6.12M-47.83M34.05M7.36M1.40M-8.10M21.36M3.24M-9.61M3.60M11.72M14.84M87.62M143.29M145.39M153.55M-113.02M-195.88M70.00M-147.57M-120.14M-102.46M74.48M7.30M-38.17M-25.94M48.45M-40.14M
Beginning Cash Balance 79.58M66.65M76.10M66.72M78.18M105.06M105.06M83.31M66.03M23.98M27.26M116.57M-0.90M-16.77M-51.40M148.61M52.29M-20.60M4.52M28.89M45.87M-30.38M55.14M-61.48M9.43M-6.12M47.83M-34.05M-7.36M-1.40M8.10M-21.36M-3.24M9.61M-3.60M-11.72M-14.84M-87.62M-143.29M-145.39M-153.55M113.02M195.88M-70.00M147.57M120.14M102.46M-74.48M-7.30M38.17M25.94M-48.45M40.14M
Free Cash Flow 0.08M4.53M11.19M4.60M-8.32M22.06M9.56M2.46M4.95M-22.66M18.30M-7.58M-10.65M30.89M1.78M7.62M-17.36M-10.37M36.93M20.05M-26.03M-1.36M20.95M4.56M-18.68M10.05M25.71M8.27M-27.53M-4.77M20.90M-18.57M-30.20M19.20M-9.73M43.73M22.99M5.22M37.71M18.80M-5.01M24.93M35.56M3.22M-29.07M9.21M49.25M-6.58M-39.39M-0.33M36.96M
Net Cash Flow 41.75M28.82M38.27M11.46M-21.76M-17.27M101.78M-23.98M-27.26M-37.04M0.90M16.77M51.40M-7.29M-52.29M20.60M-4.52M-28.89M4.68M30.38M-55.14M61.48M-9.43M6.12M-47.83M34.05M7.36M1.40M-8.10M21.36M3.24M-9.61M3.60M11.72M14.84M87.62M143.29M145.39M153.55M-113.02M-195.88M70.00M-147.57M-120.14M-102.46M74.48M7.30M-38.17M-25.94M48.45M-40.14M