Embassy Bancorp Inc
OTC:EMYB
Cash Flow Statement
Cash Flow Statement
Embassy Bancorp Inc
| Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
6
|
6
|
6
|
5
|
6
|
6
|
6
|
6
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
7
|
8
|
8
|
9
|
10
|
10
|
10
|
11
|
11
|
11
|
11
|
12
|
13
|
14
|
15
|
16
|
17
|
17
|
17
|
17
|
18
|
17
|
17
|
15
|
13
|
11
|
11
|
11
|
10
|
11
|
12
|
|
| Depreciation & Amortization |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Change in Deffered Taxes |
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
|
| Stock-Based Compensation |
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
|
| Other Non-Cash Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
|
| Cash Taxes Paid |
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
3
|
3
|
4
|
4
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
0
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
4
|
5
|
4
|
4
|
0
|
4
|
4
|
3
|
0
|
2
|
2
|
2
|
0
|
2
|
|
| Cash Interest Paid |
0
|
0
|
0
|
2
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
8
|
9
|
9
|
9
|
8
|
7
|
6
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
5
|
7
|
11
|
18
|
22
|
27
|
29
|
29
|
30
|
|
| Change in Working Capital |
1
|
(0)
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
2
|
1
|
1
|
3
|
3
|
3
|
3
|
2
|
1
|
1
|
2
|
3
|
1
|
2
|
2
|
1
|
3
|
3
|
2
|
0
|
1
|
(0)
|
1
|
2
|
4
|
6
|
7
|
7
|
3
|
(1)
|
(0)
|
(0)
|
0
|
2
|
|
| Cash from Operating Activities |
7
N/A
|
6
-18%
|
8
+29%
|
8
+0%
|
8
+2%
|
8
+8%
|
8
-3%
|
8
0%
|
8
-5%
|
8
+5%
|
8
-6%
|
8
+4%
|
9
+8%
|
8
-4%
|
9
+6%
|
9
+8%
|
9
-1%
|
10
+12%
|
10
-4%
|
10
-1%
|
10
+6%
|
11
+6%
|
12
+6%
|
12
+4%
|
13
+6%
|
13
+3%
|
14
+3%
|
14
+5%
|
14
0%
|
13
-11%
|
13
+4%
|
13
0%
|
14
+4%
|
16
+16%
|
16
+1%
|
16
-3%
|
15
-2%
|
16
+8%
|
16
-4%
|
18
+16%
|
20
+9%
|
21
+7%
|
23
+6%
|
22
-3%
|
19
-11%
|
15
-24%
|
11
-29%
|
11
+0%
|
10
-6%
|
11
+9%
|
13
+18%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Other Items |
(84)
|
(72)
|
(56)
|
(54)
|
(43)
|
(55)
|
(57)
|
(46)
|
(48)
|
(51)
|
(74)
|
(91)
|
(82)
|
(75)
|
(77)
|
(78)
|
(117)
|
(122)
|
(102)
|
(90)
|
(65)
|
(77)
|
(101)
|
(97)
|
(110)
|
(77)
|
(49)
|
(58)
|
(53)
|
(65)
|
(174)
|
(163)
|
(172)
|
(192)
|
(135)
|
(158)
|
(155)
|
(172)
|
(156)
|
(167)
|
(161)
|
(117)
|
(94)
|
(57)
|
4
|
(9)
|
30
|
(1)
|
(35)
|
(61)
|
(84)
|
|
| Cash from Investing Activities |
(85)
N/A
|
(73)
+14%
|
(57)
+22%
|
(54)
+4%
|
(43)
+20%
|
(55)
-28%
|
(57)
-3%
|
(46)
+19%
|
(48)
-5%
|
(51)
-6%
|
(74)
-45%
|
(91)
-23%
|
(83)
+9%
|
(77)
+7%
|
(79)
-3%
|
(80)
-1%
|
(118)
-48%
|
(123)
-4%
|
(102)
+17%
|
(91)
+11%
|
(66)
+28%
|
(78)
-19%
|
(102)
-31%
|
(98)
+4%
|
(111)
-13%
|
(78)
+29%
|
(50)
+36%
|
(59)
-17%
|
(53)
+10%
|
(66)
-23%
|
(176)
-167%
|
(164)
+6%
|
(174)
-6%
|
(194)
-12%
|
(136)
+30%
|
(160)
-17%
|
(156)
+2%
|
(174)
-11%
|
(158)
+9%
|
(168)
-7%
|
(161)
+4%
|
(118)
+27%
|
(95)
+19%
|
(58)
+39%
|
3
N/A
|
(10)
N/A
|
29
N/A
|
(2)
N/A
|
(36)
-1 571%
|
(61)
-70%
|
(85)
-38%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Net Issuance of Debt |
(1)
|
(1)
|
2
|
5
|
1
|
(9)
|
(12)
|
0
|
(3)
|
28
|
47
|
43
|
32
|
(32)
|
(51)
|
(61)
|
(43)
|
0
|
0
|
0
|
0
|
2
|
29
|
51
|
54
|
(2)
|
(29)
|
(51)
|
(36)
|
0
|
80
|
80
|
51
|
0
|
(62)
|
(62)
|
(51)
|
(15)
|
(15)
|
(15)
|
(15)
|
0
|
47
|
83
|
35
|
0
|
(47)
|
(61)
|
(19)
|
0
|
0
|
|
| Cash Paid for Dividends |
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
|
| Other |
62
|
15
|
16
|
9
|
22
|
70
|
61
|
46
|
43
|
1
|
17
|
32
|
46
|
137
|
130
|
144
|
158
|
104
|
108
|
93
|
66
|
50
|
56
|
31
|
40
|
81
|
74
|
111
|
89
|
43
|
143
|
112
|
203
|
257
|
197
|
253
|
232
|
205
|
181
|
109
|
56
|
24
|
(30)
|
(38)
|
(43)
|
(17)
|
72
|
70
|
66
|
92
|
31
|
|
| Cash from Financing Activities |
61
N/A
|
14
-77%
|
18
+29%
|
14
-24%
|
23
+71%
|
61
+162%
|
49
-20%
|
46
-6%
|
39
-15%
|
29
-25%
|
64
+119%
|
75
+17%
|
78
+4%
|
105
+35%
|
79
-25%
|
82
+3%
|
114
+39%
|
103
-9%
|
107
+3%
|
92
-14%
|
65
-30%
|
50
-22%
|
84
+67%
|
80
-4%
|
92
+14%
|
77
-16%
|
43
-44%
|
58
+35%
|
51
-12%
|
59
+15%
|
221
+276%
|
190
-14%
|
252
+33%
|
255
+1%
|
133
-48%
|
188
+42%
|
179
-5%
|
187
+5%
|
165
-12%
|
91
-45%
|
39
-57%
|
21
-46%
|
14
-32%
|
41
+187%
|
(11)
N/A
|
(20)
-80%
|
22
N/A
|
6
-73%
|
44
+646%
|
89
+103%
|
28
-69%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change in Cash |
(16)
N/A
|
(53)
-226%
|
(31)
+41%
|
(33)
-6%
|
(12)
+63%
|
14
N/A
|
(0)
N/A
|
8
N/A
|
(1)
N/A
|
(14)
-853%
|
(3)
+81%
|
(9)
-232%
|
3
N/A
|
36
+1 044%
|
9
-76%
|
11
+28%
|
5
-58%
|
(9)
N/A
|
14
N/A
|
11
-22%
|
9
-16%
|
(17)
N/A
|
(6)
+62%
|
(6)
+12%
|
(6)
-8%
|
12
N/A
|
7
-46%
|
14
+107%
|
12
-9%
|
6
-53%
|
59
+918%
|
39
-34%
|
92
+137%
|
77
-16%
|
12
-84%
|
44
+253%
|
38
-14%
|
30
-20%
|
23
-25%
|
(59)
N/A
|
(102)
-75%
|
(75)
+27%
|
(58)
+23%
|
5
N/A
|
12
+113%
|
(16)
N/A
|
61
N/A
|
14
-77%
|
18
+24%
|
38
+118%
|
(44)
N/A
|
|